251904

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
%
%
%
%

$92,420

Cash Investment

$106,925

Profit

116%

Return On Equity

231%

Annualized ROE

Purchase Cost
Purchase Price
$376,960
Buyer's Premium
Purchase Closing Costs
$3,639
Loan Points
$7,915
Loan Closing Costs
$5,474
Total Acquisition Cost
$393,988
Initial Loan Funding
$301,568
Cash Required to Close
$92,420
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$92,420

Loan Terms
Initial Loan Funding
$301,568
Rehab Loan Funding
$94,200
Total Loan Commitment
$395,768
Points
$7,915
Loan Closing Costs
$5,474
Interest Carry
$19,954
Total Financing Cost
$33,343

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,639
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,639
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)
$1,659
Misc.
Total Loan Closing
$5,474

Residual
As Repaired Value (ARV)
$659,700
Sale Costs
%
$39,582
Property Taxes
%
$4,222
Property Insurance
%
$829
Interest Carry - Purchase Loan Funding
$15,832
Interest Carry - Rehab Loan Funding
$4,121
Net Exit Price
$595,113
Cash Investment
$92,420
Loan payoff
$395,768
Estimated Profit
$106,925
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.