251056

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
%
%
%
%

$83,643

Cash Investment

$95,688

Profit

114%

Return On Equity

229%

Annualized ROE

Purchase Cost
Purchase Price
$339,190
Buyer's Premium
Purchase Closing Costs
$3,374
Loan Points
$7,123
Loan Closing Costs
$5,307
Total Acquisition Cost
$354,995
Initial Loan Funding
$271,352
Cash Required to Close
$83,643
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$83,643

Loan Terms
Initial Loan Funding
$271,352
Rehab Loan Funding
$84,800
Total Loan Commitment
$356,152
Points
$7,123
Loan Closing Costs
$5,307
Interest Carry
$17,956
Total Financing Cost
$30,386

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,374
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,374
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)
$1,492
Misc.
Total Loan Closing
$5,307

Residual
As Repaired Value (ARV)
$593,600
Sale Costs
%
$35,616
Property Taxes
%
$3,799
Property Insurance
%
$746
Interest Carry - Purchase Loan Funding
$14,246
Interest Carry - Rehab Loan Funding
$3,710
Net Exit Price
$535,483
Cash Investment
$83,643
Loan payoff
$356,152
Estimated Profit
$95,688
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.