252313

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
%
%
%
%

$84,761

Cash Investment

$97,099

Profit

115%

Return On Equity

229%

Annualized ROE

Purchase Cost
Purchase Price
$344,000
Buyer's Premium
Purchase Closing Costs
$3,408
Loan Points
$7,224
Loan Closing Costs
$5,329
Total Acquisition Cost
$359,961
Initial Loan Funding
$275,200
Cash Required to Close
$84,761
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$84,761

Loan Terms
Initial Loan Funding
$275,200
Rehab Loan Funding
$86,000
Total Loan Commitment
$361,200
Points
$7,224
Loan Closing Costs
$5,329
Interest Carry
$18,211
Total Financing Cost
$30,763

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,408
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,408
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)
$1,514
Misc.
Total Loan Closing
$5,329

Residual
As Repaired Value (ARV)
$602,000
Sale Costs
%
$36,120
Property Taxes
%
$3,853
Property Insurance
%
$757
Interest Carry - Purchase Loan Funding
$14,448
Interest Carry - Rehab Loan Funding
$3,763
Net Exit Price
$543,060
Cash Investment
$84,761
Loan payoff
$361,200
Estimated Profit
$97,099
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.