249664

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
%
%
%
%

$87,905

Cash Investment

$101,110

Profit

115%

Return On Equity

230%

Annualized ROE

Purchase Cost
Purchase Price
$357,530
Buyer's Premium
Purchase Closing Costs
$3,503
Loan Points
$7,508
Loan Closing Costs
$5,388
Total Acquisition Cost
$373,929
Initial Loan Funding
$286,024
Cash Required to Close
$87,905
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$87,905

Loan Terms
Initial Loan Funding
$286,024
Rehab Loan Funding
$89,400
Total Loan Commitment
$375,424
Points
$7,508
Loan Closing Costs
$5,388
Interest Carry
$18,928
Total Financing Cost
$31,824

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,503
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,503
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)
$1,573
Misc.
Total Loan Closing
$5,388

Residual
As Repaired Value (ARV)
$625,700
Sale Costs
%
$37,542
Property Taxes
%
$4,004
Property Insurance
%
$787
Interest Carry - Purchase Loan Funding
$15,016
Interest Carry - Rehab Loan Funding
$3,911
Net Exit Price
$564,440
Cash Investment
$87,905
Loan payoff
$375,424
Estimated Profit
$101,110
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.