252529

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
%
%
%
%

$77,613

Cash Investment

$87,524

Profit

113%

Return On Equity

226%

Annualized ROE

Purchase Cost
Purchase Price
$311,900
Buyer's Premium
Purchase Closing Costs
$3,495
Loan Points
$6,550
Loan Closing Costs
$5,187
Total Acquisition Cost
$327,133
Initial Loan Funding
$249,520
Cash Required to Close
$77,613
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$77,613

Loan Terms
Initial Loan Funding
$249,520
Rehab Loan Funding
$78,000
Total Loan Commitment
$327,520
Points
$6,550
Loan Closing Costs
$5,187
Interest Carry
$16,512
Total Financing Cost
$28,250

Closing Costs
Deed/Transfer Tax - County
%
$312
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,183
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,495
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)
$1,372
Misc.
Total Loan Closing
$5,187

Residual
As Repaired Value (ARV)
$545,800
Sale Costs
%
$32,748
Property Taxes
%
$3,197
Property Insurance
%
$686
Interest Carry - Purchase Loan Funding
$13,100
Interest Carry - Rehab Loan Funding
$3,413
Net Exit Price
$492,657
Cash Investment
$77,613
Loan payoff
$327,520
Estimated Profit
$87,524
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.