251805

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
%
%
%
%

$86,473

Cash Investment

$99,330

Profit

115%

Return On Equity

230%

Annualized ROE

Purchase Cost
Purchase Price
$351,370
Buyer's Premium
Purchase Closing Costs
$3,460
Loan Points
$7,378
Loan Closing Costs
$5,361
Total Acquisition Cost
$367,569
Initial Loan Funding
$281,096
Cash Required to Close
$86,473
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$86,473

Loan Terms
Initial Loan Funding
$281,096
Rehab Loan Funding
$87,800
Total Loan Commitment
$368,896
Points
$7,378
Loan Closing Costs
$5,361
Interest Carry
$18,599
Total Financing Cost
$31,338

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,460
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,460
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)
$1,546
Misc.
Total Loan Closing
$5,361

Residual
As Repaired Value (ARV)
$614,900
Sale Costs
%
$36,894
Property Taxes
%
$3,935
Property Insurance
%
$773
Interest Carry - Purchase Loan Funding
$14,758
Interest Carry - Rehab Loan Funding
$3,841
Net Exit Price
$554,699
Cash Investment
$86,473
Loan payoff
$368,896
Estimated Profit
$99,330
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.