252864

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
%
%
%
%

$89,601

Cash Investment

$105,366

Profit

118%

Return On Equity

235%

Annualized ROE

Purchase Cost
Purchase Price
$364,830
Buyer's Premium
Purchase Closing Costs
$3,554
Loan Points
$7,661
Loan Closing Costs
$5,420
Total Acquisition Cost
$381,465
Initial Loan Funding
$291,864
Cash Required to Close
$89,601
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$89,601

Loan Terms
Initial Loan Funding
$291,864
Rehab Loan Funding
$91,200
Total Loan Commitment
$383,064
Points
$7,661
Loan Closing Costs
$5,420
Interest Carry
$19,313
Total Financing Cost
$32,394

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,554
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,554
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)
$1,605
Misc.
Total Loan Closing
$5,420

Residual
As Repaired Value (ARV)
$638,500
Sale Costs
%
$38,310
Property Taxes
%
$2,043
Property Insurance
%
$803
Interest Carry - Purchase Loan Funding
$15,323
Interest Carry - Rehab Loan Funding
$3,990
Net Exit Price
$578,031
Cash Investment
$89,601
Loan payoff
$383,064
Estimated Profit
$105,366
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.