252397

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
%
%
%
%

$85,161

Cash Investment

$97,092

Profit

114%

Return On Equity

228%

Annualized ROE

Purchase Cost
Purchase Price
$344,240
Buyer's Premium
Purchase Closing Costs
$3,754
Loan Points
$7,230
Loan Closing Costs
$5,330
Total Acquisition Cost
$360,553
Initial Loan Funding
$275,392
Cash Required to Close
$85,161
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$85,161

Loan Terms
Initial Loan Funding
$275,392
Rehab Loan Funding
$86,100
Total Loan Commitment
$361,492
Points
$7,230
Loan Closing Costs
$5,330
Interest Carry
$18,225
Total Financing Cost
$30,784

Closing Costs
Deed/Transfer Tax - County
%
$344
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,410
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,754
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)
$1,515
Misc.
Total Loan Closing
$5,330

Residual
As Repaired Value (ARV)
$602,400
Sale Costs
%
$36,144
Property Taxes
%
$3,528
Property Insurance
%
$757
Interest Carry - Purchase Loan Funding
$14,458
Interest Carry - Rehab Loan Funding
$3,767
Net Exit Price
$543,745
Cash Investment
$85,161
Loan payoff
$361,492
Estimated Profit
$97,092
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.