250141

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
%
%
%
%

$94,942

Cash Investment

$109,643

Profit

116%

Return On Equity

231%

Annualized ROE

Purchase Cost
Purchase Price
$386,150
Buyer's Premium
Purchase Closing Costs
$4,089
Loan Points
$8,108
Loan Closing Costs
$5,514
Total Acquisition Cost
$403,862
Initial Loan Funding
$308,920
Cash Required to Close
$94,942
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$94,942

Loan Terms
Initial Loan Funding
$308,920
Rehab Loan Funding
$96,500
Total Loan Commitment
$405,420
Points
$8,108
Loan Closing Costs
$5,514
Interest Carry
$20,440
Total Financing Cost
$34,063

Closing Costs
Deed/Transfer Tax - County
%
$386
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,703
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,089
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)
$1,699
Misc.
Total Loan Closing
$5,514

Residual
As Repaired Value (ARV)
$675,800
Sale Costs
%
$40,548
Property Taxes
%
$3,958
Property Insurance
%
$850
Interest Carry - Purchase Loan Funding
$16,218
Interest Carry - Rehab Loan Funding
$4,222
Net Exit Price
$610,004
Cash Investment
$94,942
Loan payoff
$405,420
Estimated Profit
$109,643
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.