252354

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
%
%
%
%

$87,069

Cash Investment

$100,044

Profit

115%

Return On Equity

230%

Annualized ROE

Purchase Cost
Purchase Price
$353,930
Buyer's Premium
Purchase Closing Costs
$3,478
Loan Points
$7,433
Loan Closing Costs
$5,372
Total Acquisition Cost
$370,213
Initial Loan Funding
$283,144
Cash Required to Close
$87,069
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$87,069

Loan Terms
Initial Loan Funding
$283,144
Rehab Loan Funding
$88,500
Total Loan Commitment
$371,644
Points
$7,433
Loan Closing Costs
$5,372
Interest Carry
$18,737
Total Financing Cost
$31,542

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,478
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,478
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)
$1,557
Misc.
Total Loan Closing
$5,372

Residual
As Repaired Value (ARV)
$619,400
Sale Costs
%
$37,164
Property Taxes
%
$3,964
Property Insurance
%
$779
Interest Carry - Purchase Loan Funding
$14,865
Interest Carry - Rehab Loan Funding
$3,872
Net Exit Price
$558,756
Cash Investment
$87,069
Loan payoff
$371,644
Estimated Profit
$100,044
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.