252516

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
%
%
%
%

$86,141

Cash Investment

$98,436

Profit

114%

Return On Equity

229%

Annualized ROE

Purchase Cost
Purchase Price
$348,440
Buyer's Premium
Purchase Closing Costs
$3,788
Loan Points
$7,317
Loan Closing Costs
$5,348
Total Acquisition Cost
$364,893
Initial Loan Funding
$278,752
Cash Required to Close
$86,141
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$86,141

Loan Terms
Initial Loan Funding
$278,752
Rehab Loan Funding
$87,100
Total Loan Commitment
$365,852
Points
$7,317
Loan Closing Costs
$5,348
Interest Carry
$18,445
Total Financing Cost
$31,110

Closing Costs
Deed/Transfer Tax - County
%
$348
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,439
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,788
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)
$1,533
Misc.
Total Loan Closing
$5,348

Residual
As Repaired Value (ARV)
$609,800
Sale Costs
%
$36,588
Property Taxes
%
$3,572
Property Insurance
%
$767
Interest Carry - Purchase Loan Funding
$14,634
Interest Carry - Rehab Loan Funding
$3,811
Net Exit Price
$550,429
Cash Investment
$86,141
Loan payoff
$365,852
Estimated Profit
$98,436
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.