253314

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
%
%
%
%

$90,760

Cash Investment

$103,949

Profit

115%

Return On Equity

229%

Annualized ROE

Purchase Cost
Purchase Price
$364,020
Buyer's Premium
Purchase Closing Costs
$4,895
Loan Points
$7,644
Loan Closing Costs
$5,417
Total Acquisition Cost
$381,976
Initial Loan Funding
$291,216
Cash Required to Close
$90,760
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$90,760

Loan Terms
Initial Loan Funding
$291,216
Rehab Loan Funding
$91,000
Total Loan Commitment
$382,216
Points
$7,644
Loan Closing Costs
$5,417
Interest Carry
$19,270
Total Financing Cost
$32,331

Closing Costs
Deed/Transfer Tax - County
%
$1,347
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,548
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,895
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)
$1,602
Misc.
Total Loan Closing
$5,417

Residual
As Repaired Value (ARV)
$637,000
Sale Costs
%
$38,220
Property Taxes
%
$1,784
Property Insurance
%
$801
Interest Carry - Purchase Loan Funding
$15,289
Interest Carry - Rehab Loan Funding
$3,981
Net Exit Price
$576,925
Cash Investment
$90,760
Loan payoff
$382,216
Estimated Profit
$103,949
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.