252254

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
%
%
%
%

$77,512

Cash Investment

$87,845

Profit

113%

Return On Equity

227%

Annualized ROE

Purchase Cost
Purchase Price
$312,810
Buyer's Premium
Purchase Closing Costs
$3,190
Loan Points
$6,569
Loan Closing Costs
$5,191
Total Acquisition Cost
$327,760
Initial Loan Funding
$250,248
Cash Required to Close
$77,512
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$77,512

Loan Terms
Initial Loan Funding
$250,248
Rehab Loan Funding
$78,200
Total Loan Commitment
$328,448
Points
$6,569
Loan Closing Costs
$5,191
Interest Carry
$16,559
Total Financing Cost
$28,320

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,190
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,190
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)
$1,376
Misc.
Total Loan Closing
$5,191

Residual
As Repaired Value (ARV)
$547,400
Sale Costs
%
$32,844
Property Taxes
%
$3,503
Property Insurance
%
$688
Interest Carry - Purchase Loan Funding
$13,138
Interest Carry - Rehab Loan Funding
$3,421
Net Exit Price
$493,805
Cash Investment
$77,512
Loan payoff
$328,448
Estimated Profit
$87,845
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.