253319

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
%
%
%
%

$94,158

Cash Investment

$108,264

Profit

115%

Return On Equity

230%

Annualized ROE

Purchase Cost
Purchase Price
$378,410
Buyer's Premium
Purchase Closing Costs
$5,049
Loan Points
$7,947
Loan Closing Costs
$5,480
Total Acquisition Cost
$396,886
Initial Loan Funding
$302,728
Cash Required to Close
$94,158
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$94,158

Loan Terms
Initial Loan Funding
$302,728
Rehab Loan Funding
$94,600
Total Loan Commitment
$397,328
Points
$7,947
Loan Closing Costs
$5,480
Interest Carry
$20,032
Total Financing Cost
$33,459

Closing Costs
Deed/Transfer Tax - County
%
$1,400
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,649
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,049
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)
$1,665
Misc.
Total Loan Closing
$5,480

Residual
As Repaired Value (ARV)
$662,200
Sale Costs
%
$39,732
Property Taxes
%
$1,854
Property Insurance
%
$833
Interest Carry - Purchase Loan Funding
$15,893
Interest Carry - Rehab Loan Funding
$4,139
Net Exit Price
$599,749
Cash Investment
$94,158
Loan payoff
$397,328
Estimated Profit
$108,264
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.