252934

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
%
%
%
%

$91,086

Cash Investment

$104,727

Profit

115%

Return On Equity

230%

Annualized ROE

Purchase Cost
Purchase Price
$369,630
Buyer's Premium
Purchase Closing Costs
$3,957
Loan Points
$7,762
Loan Closing Costs
$5,441
Total Acquisition Cost
$386,790
Initial Loan Funding
$295,704
Cash Required to Close
$91,086
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$91,086

Loan Terms
Initial Loan Funding
$295,704
Rehab Loan Funding
$92,400
Total Loan Commitment
$388,104
Points
$7,762
Loan Closing Costs
$5,441
Interest Carry
$19,567
Total Financing Cost
$32,770

Closing Costs
Deed/Transfer Tax - County
%
$370
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,587
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,957
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)
$1,626
Misc.
Total Loan Closing
$5,441

Residual
As Repaired Value (ARV)
$646,900
Sale Costs
%
$38,814
Property Taxes
%
$3,789
Property Insurance
%
$813
Interest Carry - Purchase Loan Funding
$15,524
Interest Carry - Rehab Loan Funding
$4,043
Net Exit Price
$583,917
Cash Investment
$91,086
Loan payoff
$388,104
Estimated Profit
$104,727
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.