252538

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
%
%
%
%

$79,196

Cash Investment

$89,559

Profit

113%

Return On Equity

226%

Annualized ROE

Purchase Cost
Purchase Price
$318,680
Buyer's Premium
Purchase Closing Costs
$3,549
Loan Points
$6,693
Loan Closing Costs
$5,217
Total Acquisition Cost
$334,140
Initial Loan Funding
$254,944
Cash Required to Close
$79,196
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$79,196

Loan Terms
Initial Loan Funding
$254,944
Rehab Loan Funding
$79,700
Total Loan Commitment
$334,644
Points
$6,693
Loan Closing Costs
$5,217
Interest Carry
$16,871
Total Financing Cost
$28,782

Closing Costs
Deed/Transfer Tax - County
%
$319
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,231
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,549
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)
$1,402
Misc.
Total Loan Closing
$5,217

Residual
As Repaired Value (ARV)
$557,700
Sale Costs
%
$33,462
Property Taxes
%
$3,266
Property Insurance
%
$701
Interest Carry - Purchase Loan Funding
$13,385
Interest Carry - Rehab Loan Funding
$3,487
Net Exit Price
$503,399
Cash Investment
$79,196
Loan payoff
$334,644
Estimated Profit
$89,559
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.