249033

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
%
%
%
%

$87,527

Cash Investment

$100,575

Profit

115%

Return On Equity

230%

Annualized ROE

Purchase Cost
Purchase Price
$355,900
Buyer's Premium
Purchase Closing Costs
$3,491
Loan Points
$7,474
Loan Closing Costs
$5,381
Total Acquisition Cost
$372,247
Initial Loan Funding
$284,720
Cash Required to Close
$87,527
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$87,527

Loan Terms
Initial Loan Funding
$284,720
Rehab Loan Funding
$89,000
Total Loan Commitment
$373,720
Points
$7,474
Loan Closing Costs
$5,381
Interest Carry
$18,842
Total Financing Cost
$31,697

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,491
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,491
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)
$1,566
Misc.
Total Loan Closing
$5,381

Residual
As Repaired Value (ARV)
$622,800
Sale Costs
%
$37,368
Property Taxes
%
$3,986
Property Insurance
%
$783
Interest Carry - Purchase Loan Funding
$14,948
Interest Carry - Rehab Loan Funding
$3,894
Net Exit Price
$561,821
Cash Investment
$87,527
Loan payoff
$373,720
Estimated Profit
$100,575
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.