252128

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
%
%
%
%

$87,459

Cash Investment

$100,525

Profit

115%

Return On Equity

230%

Annualized ROE

Purchase Cost
Purchase Price
$355,610
Buyer's Premium
Purchase Closing Costs
$3,489
Loan Points
$7,468
Loan Closing Costs
$5,380
Total Acquisition Cost
$371,947
Initial Loan Funding
$284,488
Cash Required to Close
$87,459
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$87,459

Loan Terms
Initial Loan Funding
$284,488
Rehab Loan Funding
$88,900
Total Loan Commitment
$373,388
Points
$7,468
Loan Closing Costs
$5,380
Interest Carry
$18,825
Total Financing Cost
$31,672

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,489
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,489
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)
$1,565
Misc.
Total Loan Closing
$5,380

Residual
As Repaired Value (ARV)
$622,300
Sale Costs
%
$37,338
Property Taxes
%
$3,983
Property Insurance
%
$782
Interest Carry - Purchase Loan Funding
$14,936
Interest Carry - Rehab Loan Funding
$3,889
Net Exit Price
$561,372
Cash Investment
$87,459
Loan payoff
$373,388
Estimated Profit
$100,525
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.