251158

Deal Analyzer

Use the Deal Analyzer below to estimate the potential profit and return on investment from your next deal. Edit the assumptions to adjust the analyze.

Want to analyze a specific property?
See Zillow® Property Page
Favorite & Email Results
%
%
%
%

$94,470

Cash Investment

$108,978

Profit

115%

Return On Equity

231%

Annualized ROE

Purchase Cost
Purchase Price
$384,130
Buyer's Premium
Purchase Closing Costs
$4,073
Loan Points
$8,066
Loan Closing Costs
$5,505
Total Acquisition Cost
$401,774
Initial Loan Funding
$307,304
Cash Required to Close
$94,470
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$94,470

Loan Terms
Initial Loan Funding
$307,304
Rehab Loan Funding
$96,000
Total Loan Commitment
$403,304
Points
$8,066
Loan Closing Costs
$5,505
Interest Carry
$20,333
Total Financing Cost
$33,905

Closing Costs
Deed/Transfer Tax - County
%
$384
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,689
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,073
Attorney's Fees and Loan Docs
Mortgage Taxes and Doc Stamps
%
$0
Title - Lender's Policy
Title Search
Wire/Courier
Recording and Mortgage
Lender Underwriting Fee
Appraisal
Lender Processing
Prepaid Interest Reserve (Months)
$0
Prepaid Insurance
Premium (Months)
$1,690
Misc.
Total Loan Closing
$5,505

Residual
As Repaired Value (ARV)
$672,200
Sale Costs
%
$40,332
Property Taxes
%
$3,937
Property Insurance
%
$845
Interest Carry - Purchase Loan Funding
$16,133
Interest Carry - Rehab Loan Funding
$4,200
Net Exit Price
$606,752
Cash Investment
$94,470
Loan payoff
$403,304
Estimated Profit
$108,978
Favorite & Email Results
Disclaimer: Information on estimated costs and profitability is provided for informational purposes and is deemed to be valid and reliable, but is not guaranteed. It is your sole responsibility to independently confirm and verify all information upon which you may rely or use.