253086

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
%
%
%
%

$90,856

Cash Investment

$104,319

Profit

115%

Return On Equity

230%

Annualized ROE

Purchase Cost
Purchase Price
$368,640
Buyer's Premium
Purchase Closing Costs
$3,949
Loan Points
$7,742
Loan Closing Costs
$5,437
Total Acquisition Cost
$385,768
Initial Loan Funding
$294,912
Cash Required to Close
$90,856
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$90,856

Loan Terms
Initial Loan Funding
$294,912
Rehab Loan Funding
$92,200
Total Loan Commitment
$387,112
Points
$7,742
Loan Closing Costs
$5,437
Interest Carry
$19,517
Total Financing Cost
$32,696

Closing Costs
Deed/Transfer Tax - County
%
$369
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,580
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,949
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)
$1,622
Misc.
Total Loan Closing
$5,437

Residual
As Repaired Value (ARV)
$645,100
Sale Costs
%
$38,706
Property Taxes
%
$3,779
Property Insurance
%
$811
Interest Carry - Purchase Loan Funding
$15,483
Interest Carry - Rehab Loan Funding
$4,034
Net Exit Price
$582,288
Cash Investment
$90,856
Loan payoff
$387,112
Estimated Profit
$104,319
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.