251411

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
%
%
%
%

$95,245

Cash Investment

$110,400

Profit

116%

Return On Equity

232%

Annualized ROE

Purchase Cost
Purchase Price
$389,110
Buyer's Premium
Purchase Closing Costs
$3,724
Loan Points
$8,172
Loan Closing Costs
$5,527
Total Acquisition Cost
$406,533
Initial Loan Funding
$311,288
Cash Required to Close
$95,245
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$95,245

Loan Terms
Initial Loan Funding
$311,288
Rehab Loan Funding
$97,300
Total Loan Commitment
$408,588
Points
$8,172
Loan Closing Costs
$5,527
Interest Carry
$20,599
Total Financing Cost
$34,298

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,724
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,724
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)
$1,712
Misc.
Total Loan Closing
$5,527

Residual
As Repaired Value (ARV)
$680,900
Sale Costs
%
$40,854
Property Taxes
%
$4,358
Property Insurance
%
$856
Interest Carry - Purchase Loan Funding
$16,343
Interest Carry - Rehab Loan Funding
$4,257
Net Exit Price
$614,232
Cash Investment
$95,245
Loan payoff
$408,588
Estimated Profit
$110,400
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.