253396

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
%
%
%
%

$89,841

Cash Investment

$105,132

Profit

117%

Return On Equity

234%

Annualized ROE

Purchase Cost
Purchase Price
$364,290
Buyer's Premium
Purchase Closing Costs
$3,914
Loan Points
$7,651
Loan Closing Costs
$5,418
Total Acquisition Cost
$381,273
Initial Loan Funding
$291,432
Cash Required to Close
$89,841
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$89,841

Loan Terms
Initial Loan Funding
$291,432
Rehab Loan Funding
$91,100
Total Loan Commitment
$382,532
Points
$7,651
Loan Closing Costs
$5,418
Interest Carry
$19,286
Total Financing Cost
$32,354

Closing Costs
Deed/Transfer Tax - County
%
$364
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,550
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,914
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)
$1,603
Misc.
Total Loan Closing
$5,418

Residual
As Repaired Value (ARV)
$637,500
Sale Costs
%
$38,250
Property Taxes
%
$1,658
Property Insurance
%
$801
Interest Carry - Purchase Loan Funding
$15,300
Interest Carry - Rehab Loan Funding
$3,986
Net Exit Price
$577,505
Cash Investment
$89,841
Loan payoff
$382,532
Estimated Profit
$105,132
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.