252517

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
%
%
%
%

$95,079

Cash Investment

$109,379

Profit

115%

Return On Equity

230%

Annualized ROE

Purchase Cost
Purchase Price
$382,310
Buyer's Premium
Purchase Closing Costs
$5,091
Loan Points
$8,029
Loan Closing Costs
$5,497
Total Acquisition Cost
$400,927
Initial Loan Funding
$305,848
Cash Required to Close
$95,079
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$95,079

Loan Terms
Initial Loan Funding
$305,848
Rehab Loan Funding
$95,600
Total Loan Commitment
$401,448
Points
$8,029
Loan Closing Costs
$5,497
Interest Carry
$20,240
Total Financing Cost
$33,766

Closing Costs
Deed/Transfer Tax - County
%
$1,415
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,676
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,091
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)
$1,682
Misc.
Total Loan Closing
$5,497

Residual
As Repaired Value (ARV)
$669,000
Sale Costs
%
$40,140
Property Taxes
%
$1,873
Property Insurance
%
$841
Interest Carry - Purchase Loan Funding
$16,057
Interest Carry - Rehab Loan Funding
$4,183
Net Exit Price
$605,906
Cash Investment
$95,079
Loan payoff
$401,448
Estimated Profit
$109,379
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.