251262

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
%
%
%
%

$97,378

Cash Investment

$112,680

Profit

116%

Return On Equity

231%

Annualized ROE

Purchase Cost
Purchase Price
$396,590
Buyer's Premium
Purchase Closing Costs
$4,173
Loan Points
$8,327
Loan Closing Costs
$5,560
Total Acquisition Cost
$414,650
Initial Loan Funding
$317,272
Cash Required to Close
$97,378
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$97,378

Loan Terms
Initial Loan Funding
$317,272
Rehab Loan Funding
$99,100
Total Loan Commitment
$416,372
Points
$8,327
Loan Closing Costs
$5,560
Interest Carry
$20,992
Total Financing Cost
$34,880

Closing Costs
Deed/Transfer Tax - County
%
$397
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,776
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,173
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)
$1,745
Misc.
Total Loan Closing
$5,560

Residual
As Repaired Value (ARV)
$694,000
Sale Costs
%
$41,640
Property Taxes
%
$4,065
Property Insurance
%
$872
Interest Carry - Purchase Loan Funding
$16,657
Interest Carry - Rehab Loan Funding
$4,336
Net Exit Price
$626,430
Cash Investment
$97,378
Loan payoff
$416,372
Estimated Profit
$112,680
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.