251419

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
%
%
%
%

$87,348

Cash Investment

$100,399

Profit

115%

Return On Equity

230%

Annualized ROE

Purchase Cost
Purchase Price
$355,130
Buyer's Premium
Purchase Closing Costs
$3,486
Loan Points
$7,458
Loan Closing Costs
$5,378
Total Acquisition Cost
$371,452
Initial Loan Funding
$284,104
Cash Required to Close
$87,348
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$87,348

Loan Terms
Initial Loan Funding
$284,104
Rehab Loan Funding
$88,800
Total Loan Commitment
$372,904
Points
$7,458
Loan Closing Costs
$5,378
Interest Carry
$18,800
Total Financing Cost
$31,636

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,486
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,486
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)
$1,563
Misc.
Total Loan Closing
$5,378

Residual
As Repaired Value (ARV)
$621,500
Sale Costs
%
$37,290
Property Taxes
%
$3,977
Property Insurance
%
$781
Interest Carry - Purchase Loan Funding
$14,915
Interest Carry - Rehab Loan Funding
$3,885
Net Exit Price
$560,651
Cash Investment
$87,348
Loan payoff
$372,904
Estimated Profit
$100,399
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.