252489

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
%
%
%
%

$89,944

Cash Investment

$103,656

Profit

115%

Return On Equity

230%

Annualized ROE

Purchase Cost
Purchase Price
$366,300
Buyer's Premium
Purchase Closing Costs
$3,564
Loan Points
$7,693
Loan Closing Costs
$5,427
Total Acquisition Cost
$382,984
Initial Loan Funding
$293,040
Cash Required to Close
$89,944
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$89,944

Loan Terms
Initial Loan Funding
$293,040
Rehab Loan Funding
$91,600
Total Loan Commitment
$384,640
Points
$7,693
Loan Closing Costs
$5,427
Interest Carry
$19,392
Total Financing Cost
$32,512

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,564
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,564
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)
$1,612
Misc.
Total Loan Closing
$5,427

Residual
As Repaired Value (ARV)
$641,000
Sale Costs
%
$38,460
Property Taxes
%
$4,103
Property Insurance
%
$806
Interest Carry - Purchase Loan Funding
$15,385
Interest Carry - Rehab Loan Funding
$4,008
Net Exit Price
$578,239
Cash Investment
$89,944
Loan payoff
$384,640
Estimated Profit
$103,656
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.