252711

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
%
%
%
%

$83,382

Cash Investment

$95,340

Profit

114%

Return On Equity

229%

Annualized ROE

Purchase Cost
Purchase Price
$338,070
Buyer's Premium
Purchase Closing Costs
$3,366
Loan Points
$7,099
Loan Closing Costs
$5,303
Total Acquisition Cost
$353,838
Initial Loan Funding
$270,456
Cash Required to Close
$83,382
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$83,382

Loan Terms
Initial Loan Funding
$270,456
Rehab Loan Funding
$84,500
Total Loan Commitment
$354,956
Points
$7,099
Loan Closing Costs
$5,303
Interest Carry
$17,896
Total Financing Cost
$30,297

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,366
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,366
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)
$1,488
Misc.
Total Loan Closing
$5,303

Residual
As Repaired Value (ARV)
$591,600
Sale Costs
%
$35,496
Property Taxes
%
$3,786
Property Insurance
%
$744
Interest Carry - Purchase Loan Funding
$14,199
Interest Carry - Rehab Loan Funding
$3,697
Net Exit Price
$533,678
Cash Investment
$83,382
Loan payoff
$354,956
Estimated Profit
$95,340
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.