252929

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
%
%
%
%

$95,693

Cash Investment

$110,569

Profit

116%

Return On Equity

231%

Annualized ROE

Purchase Cost
Purchase Price
$389,370
Buyer's Premium
Purchase Closing Costs
$4,115
Loan Points
$8,176
Loan Closing Costs
$5,528
Total Acquisition Cost
$407,189
Initial Loan Funding
$311,496
Cash Required to Close
$95,693
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$95,693

Loan Terms
Initial Loan Funding
$311,496
Rehab Loan Funding
$97,300
Total Loan Commitment
$408,796
Points
$8,176
Loan Closing Costs
$5,528
Interest Carry
$20,610
Total Financing Cost
$34,315

Closing Costs
Deed/Transfer Tax - County
%
$389
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,726
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,115
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)
$1,713
Misc.
Total Loan Closing
$5,528

Residual
As Repaired Value (ARV)
$681,400
Sale Costs
%
$40,884
Property Taxes
%
$3,991
Property Insurance
%
$857
Interest Carry - Purchase Loan Funding
$16,354
Interest Carry - Rehab Loan Funding
$4,257
Net Exit Price
$615,058
Cash Investment
$95,693
Loan payoff
$408,796
Estimated Profit
$110,569
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.