251884

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
%
%
%
%

$93,168

Cash Investment

$107,852

Profit

116%

Return On Equity

232%

Annualized ROE

Purchase Cost
Purchase Price
$380,180
Buyer's Premium
Purchase Closing Costs
$3,661
Loan Points
$7,983
Loan Closing Costs
$5,488
Total Acquisition Cost
$397,312
Initial Loan Funding
$304,144
Cash Required to Close
$93,168
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$93,168

Loan Terms
Initial Loan Funding
$304,144
Rehab Loan Funding
$95,000
Total Loan Commitment
$399,144
Points
$7,983
Loan Closing Costs
$5,488
Interest Carry
$20,124
Total Financing Cost
$33,594

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,661
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,661
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)
$1,673
Misc.
Total Loan Closing
$5,488

Residual
As Repaired Value (ARV)
$665,300
Sale Costs
%
$39,918
Property Taxes
%
$4,258
Property Insurance
%
$836
Interest Carry - Purchase Loan Funding
$15,968
Interest Carry - Rehab Loan Funding
$4,156
Net Exit Price
$600,164
Cash Investment
$93,168
Loan payoff
$399,144
Estimated Profit
$107,852
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.