346810

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
%
%
%
%

$101,356

Cash Investment

$100,753

Profit

99%

Return On Equity

199%

Annualized ROE

Purchase Cost
Purchase Price
$381,210
Buyer's Premium
Purchase Closing Costs
$6,337
Loan Points
$8,005
Loan Closing Costs
$10,771
Total Acquisition Cost
$406,324
Initial Loan Funding
$304,968
Cash Required to Close
$101,356
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$101,356

Loan Terms
Initial Loan Funding
$304,968
Rehab Loan Funding
$95,300
Total Loan Commitment
$400,268
Points
$8,005
Loan Closing Costs
$10,771
Interest Carry
$20,180
Total Financing Cost
$38,957

Closing Costs
Deed/Transfer Tax - County
%
$2,668
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,668
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$6,337
Attorney's Fees and Loan Docs
Mortgage Taxes and Doc Stamps
%
$2,229
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)
$4,727
Misc.
Total Loan Closing
$10,771

Residual
As Repaired Value (ARV)
$667,100
Sale Costs
%
$40,026
Property Taxes
%
$2,154
Property Insurance
%
$2,364
Interest Carry - Purchase Loan Funding
$16,011
Interest Carry - Rehab Loan Funding
$4,169
Net Exit Price
$602,376
Cash Investment
$101,356
Loan payoff
$400,268
Estimated Profit
$100,753
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.