246321

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
%
%
%
%

$89,561

Cash Investment

$101,533

Profit

113%

Return On Equity

227%

Annualized ROE

Purchase Cost
Purchase Price
$357,730
Buyer's Premium
Purchase Closing Costs
$5,114
Loan Points
$7,512
Loan Closing Costs
$5,389
Total Acquisition Cost
$375,745
Initial Loan Funding
$286,184
Cash Required to Close
$89,561
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$89,561

Loan Terms
Initial Loan Funding
$286,184
Rehab Loan Funding
$89,400
Total Loan Commitment
$375,584
Points
$7,512
Loan Closing Costs
$5,389
Interest Carry
$18,936
Total Financing Cost
$31,837

Closing Costs
Deed/Transfer Tax - County
%
$1,610
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,504
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,114
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)
$1,574
Misc.
Total Loan Closing
$5,389

Residual
As Repaired Value (ARV)
$626,000
Sale Costs
%
$37,560
Property Taxes
%
$2,039
Property Insurance
%
$787
Interest Carry - Purchase Loan Funding
$15,025
Interest Carry - Rehab Loan Funding
$3,911
Net Exit Price
$566,678
Cash Investment
$89,561
Loan payoff
$375,584
Estimated Profit
$101,533
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.