254966

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
%
%
%
%

$97,094

Cash Investment

$103,978

Profit

107%

Return On Equity

214%

Annualized ROE

Purchase Cost
Purchase Price
$376,340
Buyer's Premium
Purchase Closing Costs
$8,452
Loan Points
$7,903
Loan Closing Costs
$5,471
Total Acquisition Cost
$398,166
Initial Loan Funding
$301,072
Cash Required to Close
$97,094
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$97,094

Loan Terms
Initial Loan Funding
$301,072
Rehab Loan Funding
$94,100
Total Loan Commitment
$395,172
Points
$7,903
Loan Closing Costs
$5,471
Interest Carry
$19,923
Total Financing Cost
$33,297

Closing Costs
Deed/Transfer Tax - County
%
$4,817
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,634
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$8,452
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)
$1,656
Misc.
Total Loan Closing
$5,471

Residual
As Repaired Value (ARV)
$658,600
Sale Costs
%
$39,516
Property Taxes
%
$2,089
Property Insurance
%
$828
Interest Carry - Purchase Loan Funding
$15,806
Interest Carry - Rehab Loan Funding
$4,117
Net Exit Price
$596,244
Cash Investment
$97,094
Loan payoff
$395,172
Estimated Profit
$103,978
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.