251157

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
%
%
%
%

$86,353

Cash Investment

$98,742

Profit

114%

Return On Equity

229%

Annualized ROE

Purchase Cost
Purchase Price
$349,350
Buyer's Premium
Purchase Closing Costs
$3,795
Loan Points
$7,336
Loan Closing Costs
$5,352
Total Acquisition Cost
$365,833
Initial Loan Funding
$279,480
Cash Required to Close
$86,353
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$86,353

Loan Terms
Initial Loan Funding
$279,480
Rehab Loan Funding
$87,300
Total Loan Commitment
$366,780
Points
$7,336
Loan Closing Costs
$5,352
Interest Carry
$18,492
Total Financing Cost
$31,180

Closing Costs
Deed/Transfer Tax - County
%
$349
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,445
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,795
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)
$1,537
Misc.
Total Loan Closing
$5,352

Residual
As Repaired Value (ARV)
$611,400
Sale Costs
%
$36,684
Property Taxes
%
$3,581
Property Insurance
%
$769
Interest Carry - Purchase Loan Funding
$14,673
Interest Carry - Rehab Loan Funding
$3,819
Net Exit Price
$551,875
Cash Investment
$86,353
Loan payoff
$366,780
Estimated Profit
$98,742
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.