251552

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
%
%
%
%

$90,267

Cash Investment

$103,657

Profit

115%

Return On Equity

230%

Annualized ROE

Purchase Cost
Purchase Price
$366,120
Buyer's Premium
Purchase Closing Costs
$3,929
Loan Points
$7,688
Loan Closing Costs
$5,426
Total Acquisition Cost
$383,163
Initial Loan Funding
$292,896
Cash Required to Close
$90,267
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$90,267

Loan Terms
Initial Loan Funding
$292,896
Rehab Loan Funding
$91,500
Total Loan Commitment
$384,396
Points
$7,688
Loan Closing Costs
$5,426
Interest Carry
$19,380
Total Financing Cost
$32,494

Closing Costs
Deed/Transfer Tax - County
%
$366
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,563
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,929
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)
$1,611
Misc.
Total Loan Closing
$5,426

Residual
As Repaired Value (ARV)
$640,700
Sale Costs
%
$38,442
Property Taxes
%
$3,753
Property Insurance
%
$805
Interest Carry - Purchase Loan Funding
$15,377
Interest Carry - Rehab Loan Funding
$4,003
Net Exit Price
$578,320
Cash Investment
$90,267
Loan payoff
$384,396
Estimated Profit
$103,657
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.