498555

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
%
%
%
%

$93,599

Cash Investment

$101,878

Profit

109%

Return On Equity

218%

Annualized ROE

Purchase Cost
Purchase Price
$368,400
Buyer's Premium
Purchase Closing Costs
$6,747
Loan Points
$7,736
Loan Closing Costs
$5,436
Total Acquisition Cost
$388,319
Initial Loan Funding
$294,720
Cash Required to Close
$93,599
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$93,599

Loan Terms
Initial Loan Funding
$294,720
Rehab Loan Funding
$92,100
Total Loan Commitment
$386,820
Points
$7,736
Loan Closing Costs
$5,436
Interest Carry
$19,502
Total Financing Cost
$32,675

Closing Costs
Deed/Transfer Tax - County
%
$3,168
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,579
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$6,747
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)
$1,621
Misc.
Total Loan Closing
$5,436

Residual
As Repaired Value (ARV)
$644,700
Sale Costs
%
$38,682
Property Taxes
%
$3,408
Property Insurance
%
$810
Interest Carry - Purchase Loan Funding
$15,473
Interest Carry - Rehab Loan Funding
$4,029
Net Exit Price
$582,298
Cash Investment
$93,599
Loan payoff
$386,820
Estimated Profit
$101,878
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.