252363

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
%
%
%
%

$86,111

Cash Investment

$98,295

Profit

114%

Return On Equity

228%

Annualized ROE

Purchase Cost
Purchase Price
$348,310
Buyer's Premium
Purchase Closing Costs
$3,786
Loan Points
$7,315
Loan Closing Costs
$5,348
Total Acquisition Cost
$364,759
Initial Loan Funding
$278,648
Cash Required to Close
$86,111
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$86,111

Loan Terms
Initial Loan Funding
$278,648
Rehab Loan Funding
$87,100
Total Loan Commitment
$365,748
Points
$7,315
Loan Closing Costs
$5,348
Interest Carry
$18,440
Total Financing Cost
$31,102

Closing Costs
Deed/Transfer Tax - County
%
$348
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,438
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,786
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)
$1,533
Misc.
Total Loan Closing
$5,348

Residual
As Repaired Value (ARV)
$609,500
Sale Costs
%
$36,570
Property Taxes
%
$3,570
Property Insurance
%
$766
Interest Carry - Purchase Loan Funding
$14,629
Interest Carry - Rehab Loan Funding
$3,811
Net Exit Price
$550,154
Cash Investment
$86,111
Loan payoff
$365,748
Estimated Profit
$98,295
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.