252414

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
%
%
%
%

$78,582

Cash Investment

$89,202

Profit

114%

Return On Equity

227%

Annualized ROE

Purchase Cost
Purchase Price
$317,410
Buyer's Premium
Purchase Closing Costs
$3,222
Loan Points
$6,667
Loan Closing Costs
$5,212
Total Acquisition Cost
$332,510
Initial Loan Funding
$253,928
Cash Required to Close
$78,582
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$78,582

Loan Terms
Initial Loan Funding
$253,928
Rehab Loan Funding
$79,400
Total Loan Commitment
$333,328
Points
$6,667
Loan Closing Costs
$5,212
Interest Carry
$16,805
Total Financing Cost
$28,683

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,222
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,222
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)
$1,397
Misc.
Total Loan Closing
$5,212

Residual
As Repaired Value (ARV)
$555,500
Sale Costs
%
$33,330
Property Taxes
%
$3,555
Property Insurance
%
$698
Interest Carry - Purchase Loan Funding
$13,331
Interest Carry - Rehab Loan Funding
$3,474
Net Exit Price
$501,112
Cash Investment
$78,582
Loan payoff
$333,328
Estimated Profit
$89,202
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.