252413

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
%
%
%
%

$81,024

Cash Investment

$92,352

Profit

114%

Return On Equity

228%

Annualized ROE

Purchase Cost
Purchase Price
$327,920
Buyer's Premium
Purchase Closing Costs
$3,295
Loan Points
$6,887
Loan Closing Costs
$5,258
Total Acquisition Cost
$343,360
Initial Loan Funding
$262,336
Cash Required to Close
$81,024
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$81,024

Loan Terms
Initial Loan Funding
$262,336
Rehab Loan Funding
$82,000
Total Loan Commitment
$344,336
Points
$6,887
Loan Closing Costs
$5,258
Interest Carry
$17,360
Total Financing Cost
$29,505

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,295
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,295
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)
$1,443
Misc.
Total Loan Closing
$5,258

Residual
As Repaired Value (ARV)
$573,900
Sale Costs
%
$34,434
Property Taxes
%
$3,673
Property Insurance
%
$721
Interest Carry - Purchase Loan Funding
$13,773
Interest Carry - Rehab Loan Funding
$3,588
Net Exit Price
$517,712
Cash Investment
$81,024
Loan payoff
$344,336
Estimated Profit
$92,352
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.