252405

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
%
%
%
%

$87,316

Cash Investment

$99,879

Profit

114%

Return On Equity

229%

Annualized ROE

Purchase Cost
Purchase Price
$353,470
Buyer's Premium
Purchase Closing Costs
$3,828
Loan Points
$7,424
Loan Closing Costs
$5,370
Total Acquisition Cost
$370,092
Initial Loan Funding
$282,776
Cash Required to Close
$87,316
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$87,316

Loan Terms
Initial Loan Funding
$282,776
Rehab Loan Funding
$88,400
Total Loan Commitment
$371,176
Points
$7,424
Loan Closing Costs
$5,370
Interest Carry
$18,713
Total Financing Cost
$31,507

Closing Costs
Deed/Transfer Tax - County
%
$353
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,474
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,828
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)
$1,555
Misc.
Total Loan Closing
$5,370

Residual
As Repaired Value (ARV)
$618,600
Sale Costs
%
$37,116
Property Taxes
%
$3,623
Property Insurance
%
$778
Interest Carry - Purchase Loan Funding
$14,846
Interest Carry - Rehab Loan Funding
$3,868
Net Exit Price
$558,370
Cash Investment
$87,316
Loan payoff
$371,176
Estimated Profit
$99,879
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.