461125

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
%
%
%
%

$88,835

Cash Investment

$103,814

Profit

117%

Return On Equity

234%

Annualized ROE

Purchase Cost
Purchase Price
$361,530
Buyer's Premium
Purchase Closing Costs
$3,531
Loan Points
$7,592
Loan Closing Costs
$5,406
Total Acquisition Cost
$378,059
Initial Loan Funding
$289,224
Cash Required to Close
$88,835
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$88,835

Loan Terms
Initial Loan Funding
$289,224
Rehab Loan Funding
$90,400
Total Loan Commitment
$379,624
Points
$7,592
Loan Closing Costs
$5,406
Interest Carry
$19,139
Total Financing Cost
$32,137

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,531
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,531
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)
$1,591
Misc.
Total Loan Closing
$5,406

Residual
As Repaired Value (ARV)
$632,700
Sale Costs
%
$37,962
Property Taxes
%
$2,531
Property Insurance
%
$795
Interest Carry - Purchase Loan Funding
$15,184
Interest Carry - Rehab Loan Funding
$3,955
Net Exit Price
$572,273
Cash Investment
$88,835
Loan payoff
$379,624
Estimated Profit
$103,814
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.