252281

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
%
%
%
%

$90,207

Cash Investment

$103,993

Profit

115%

Return On Equity

231%

Annualized ROE

Purchase Cost
Purchase Price
$367,430
Buyer's Premium
Purchase Closing Costs
$3,572
Loan Points
$7,717
Loan Closing Costs
$5,432
Total Acquisition Cost
$384,151
Initial Loan Funding
$293,944
Cash Required to Close
$90,207
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$90,207

Loan Terms
Initial Loan Funding
$293,944
Rehab Loan Funding
$91,900
Total Loan Commitment
$385,844
Points
$7,717
Loan Closing Costs
$5,432
Interest Carry
$19,453
Total Financing Cost
$32,601

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,572
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,572
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)
$1,617
Misc.
Total Loan Closing
$5,432

Residual
As Repaired Value (ARV)
$643,000
Sale Costs
%
$38,580
Property Taxes
%
$4,115
Property Insurance
%
$808
Interest Carry - Purchase Loan Funding
$15,432
Interest Carry - Rehab Loan Funding
$4,021
Net Exit Price
$580,044
Cash Investment
$90,207
Loan payoff
$385,844
Estimated Profit
$103,993
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.