251402

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
%
%
%
%

$86,815

Cash Investment

$99,757

Profit

115%

Return On Equity

230%

Annualized ROE

Purchase Cost
Purchase Price
$352,840
Buyer's Premium
Purchase Closing Costs
$3,470
Loan Points
$7,409
Loan Closing Costs
$5,367
Total Acquisition Cost
$369,087
Initial Loan Funding
$282,272
Cash Required to Close
$86,815
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$86,815

Loan Terms
Initial Loan Funding
$282,272
Rehab Loan Funding
$88,200
Total Loan Commitment
$370,472
Points
$7,409
Loan Closing Costs
$5,367
Interest Carry
$18,678
Total Financing Cost
$31,455

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,470
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,470
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)
$1,552
Misc.
Total Loan Closing
$5,367

Residual
As Repaired Value (ARV)
$617,500
Sale Costs
%
$37,050
Property Taxes
%
$3,952
Property Insurance
%
$776
Interest Carry - Purchase Loan Funding
$14,819
Interest Carry - Rehab Loan Funding
$3,859
Net Exit Price
$557,044
Cash Investment
$86,815
Loan payoff
$370,472
Estimated Profit
$99,757
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.