251705

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
%
%
%
%

$93,907

Cash Investment

$108,036

Profit

115%

Return On Equity

230%

Annualized ROE

Purchase Cost
Purchase Price
$377,350
Buyer's Premium
Purchase Closing Costs
$5,038
Loan Points
$7,924
Loan Closing Costs
$5,475
Total Acquisition Cost
$395,787
Initial Loan Funding
$301,880
Cash Required to Close
$93,907
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$93,907

Loan Terms
Initial Loan Funding
$301,880
Rehab Loan Funding
$94,300
Total Loan Commitment
$396,180
Points
$7,924
Loan Closing Costs
$5,475
Interest Carry
$19,974
Total Financing Cost
$33,373

Closing Costs
Deed/Transfer Tax - County
%
$1,396
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,641
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,038
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)
$1,660
Misc.
Total Loan Closing
$5,475

Residual
As Repaired Value (ARV)
$660,400
Sale Costs
%
$39,624
Property Taxes
%
$1,849
Property Insurance
%
$830
Interest Carry - Purchase Loan Funding
$15,849
Interest Carry - Rehab Loan Funding
$4,126
Net Exit Price
$598,122
Cash Investment
$93,907
Loan payoff
$396,180
Estimated Profit
$108,036
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.