253232

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
%
%
%
%

$77,672

Cash Investment

$87,712

Profit

113%

Return On Equity

226%

Annualized ROE

Purchase Cost
Purchase Price
$312,160
Buyer's Premium
Purchase Closing Costs
$3,497
Loan Points
$6,555
Loan Closing Costs
$5,189
Total Acquisition Cost
$327,400
Initial Loan Funding
$249,728
Cash Required to Close
$77,672
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$77,672

Loan Terms
Initial Loan Funding
$249,728
Rehab Loan Funding
$78,000
Total Loan Commitment
$327,728
Points
$6,555
Loan Closing Costs
$5,189
Interest Carry
$16,523
Total Financing Cost
$28,266

Closing Costs
Deed/Transfer Tax - County
%
$312
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,185
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,497
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)
$1,374
Misc.
Total Loan Closing
$5,189

Residual
As Repaired Value (ARV)
$546,300
Sale Costs
%
$32,778
Property Taxes
%
$3,200
Property Insurance
%
$687
Interest Carry - Purchase Loan Funding
$13,111
Interest Carry - Rehab Loan Funding
$3,413
Net Exit Price
$493,112
Cash Investment
$77,672
Loan payoff
$327,728
Estimated Profit
$87,712
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.