252912

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
%
%
%
%

$92,578

Cash Investment

$106,539

Profit

115%

Return On Equity

230%

Annualized ROE

Purchase Cost
Purchase Price
$376,020
Buyer's Premium
Purchase Closing Costs
$4,008
Loan Points
$7,896
Loan Closing Costs
$5,469
Total Acquisition Cost
$393,394
Initial Loan Funding
$300,816
Cash Required to Close
$92,578
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$92,578

Loan Terms
Initial Loan Funding
$300,816
Rehab Loan Funding
$94,000
Total Loan Commitment
$394,816
Points
$7,896
Loan Closing Costs
$5,469
Interest Carry
$19,905
Total Financing Cost
$33,271

Closing Costs
Deed/Transfer Tax - County
%
$376
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,632
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,008
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)
$1,654
Misc.
Total Loan Closing
$5,469

Residual
As Repaired Value (ARV)
$658,000
Sale Costs
%
$39,480
Property Taxes
%
$3,854
Property Insurance
%
$827
Interest Carry - Purchase Loan Funding
$15,793
Interest Carry - Rehab Loan Funding
$4,113
Net Exit Price
$593,933
Cash Investment
$92,578
Loan payoff
$394,816
Estimated Profit
$106,539
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.