251928

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
%
%
%
%

$93,492

Cash Investment

$108,177

Profit

116%

Return On Equity

231%

Annualized ROE

Purchase Cost
Purchase Price
$381,570
Buyer's Premium
Purchase Closing Costs
$3,671
Loan Points
$8,013
Loan Closing Costs
$5,494
Total Acquisition Cost
$398,748
Initial Loan Funding
$305,256
Cash Required to Close
$93,492
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$93,492

Loan Terms
Initial Loan Funding
$305,256
Rehab Loan Funding
$95,400
Total Loan Commitment
$400,656
Points
$8,013
Loan Closing Costs
$5,494
Interest Carry
$20,200
Total Financing Cost
$33,707

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,671
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,671
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)
$1,679
Misc.
Total Loan Closing
$5,494

Residual
As Repaired Value (ARV)
$667,700
Sale Costs
%
$40,062
Property Taxes
%
$4,274
Property Insurance
%
$839
Interest Carry - Purchase Loan Funding
$16,026
Interest Carry - Rehab Loan Funding
$4,174
Net Exit Price
$602,325
Cash Investment
$93,492
Loan payoff
$400,656
Estimated Profit
$108,177
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.