253076

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
%
%
%
%

$93,934

Cash Investment

$108,784

Profit

116%

Return On Equity

232%

Annualized ROE

Purchase Cost
Purchase Price
$383,470
Buyer's Premium
Purchase Closing Costs
$3,684
Loan Points
$8,054
Loan Closing Costs
$5,502
Total Acquisition Cost
$400,710
Initial Loan Funding
$306,776
Cash Required to Close
$93,934
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$93,934

Loan Terms
Initial Loan Funding
$306,776
Rehab Loan Funding
$95,900
Total Loan Commitment
$402,676
Points
$8,054
Loan Closing Costs
$5,502
Interest Carry
$20,301
Total Financing Cost
$33,857

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,684
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,684
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)
$1,687
Misc.
Total Loan Closing
$5,502

Residual
As Repaired Value (ARV)
$671,100
Sale Costs
%
$40,266
Property Taxes
%
$4,295
Property Insurance
%
$844
Interest Carry - Purchase Loan Funding
$16,106
Interest Carry - Rehab Loan Funding
$4,196
Net Exit Price
$605,394
Cash Investment
$93,934
Loan payoff
$402,676
Estimated Profit
$108,784
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.