253109

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
%
%
%
%

$94,392

Cash Investment

$109,315

Profit

116%

Return On Equity

232%

Annualized ROE

Purchase Cost
Purchase Price
$385,440
Buyer's Premium
Purchase Closing Costs
$3,698
Loan Points
$8,095
Loan Closing Costs
$5,511
Total Acquisition Cost
$402,744
Initial Loan Funding
$308,352
Cash Required to Close
$94,392
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$94,392

Loan Terms
Initial Loan Funding
$308,352
Rehab Loan Funding
$96,400
Total Loan Commitment
$404,752
Points
$8,095
Loan Closing Costs
$5,511
Interest Carry
$20,406
Total Financing Cost
$34,012

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,698
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,698
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)
$1,696
Misc.
Total Loan Closing
$5,511

Residual
As Repaired Value (ARV)
$674,500
Sale Costs
%
$40,470
Property Taxes
%
$4,317
Property Insurance
%
$848
Interest Carry - Purchase Loan Funding
$16,188
Interest Carry - Rehab Loan Funding
$4,218
Net Exit Price
$608,459
Cash Investment
$94,392
Loan payoff
$404,752
Estimated Profit
$109,315
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.