252482

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
%
%
%
%

$96,052

Cash Investment

$111,515

Profit

116%

Return On Equity

232%

Annualized ROE

Purchase Cost
Purchase Price
$392,590
Buyer's Premium
Purchase Closing Costs
$3,748
Loan Points
$8,243
Loan Closing Costs
$5,542
Total Acquisition Cost
$410,124
Initial Loan Funding
$314,072
Cash Required to Close
$96,052
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$96,052

Loan Terms
Initial Loan Funding
$314,072
Rehab Loan Funding
$98,100
Total Loan Commitment
$412,172
Points
$8,243
Loan Closing Costs
$5,542
Interest Carry
$20,781
Total Financing Cost
$34,566

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,748
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,748
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)
$1,727
Misc.
Total Loan Closing
$5,542

Residual
As Repaired Value (ARV)
$687,000
Sale Costs
%
$41,220
Property Taxes
%
$4,397
Property Insurance
%
$864
Interest Carry - Purchase Loan Funding
$16,489
Interest Carry - Rehab Loan Funding
$4,292
Net Exit Price
$619,739
Cash Investment
$96,052
Loan payoff
$412,172
Estimated Profit
$111,515
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.