253322

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
%
%
%
%

$96,725

Cash Investment

$111,850

Profit

116%

Return On Equity

231%

Annualized ROE

Purchase Cost
Purchase Price
$393,790
Buyer's Premium
Purchase Closing Costs
$4,150
Loan Points
$8,269
Loan Closing Costs
$5,548
Total Acquisition Cost
$411,757
Initial Loan Funding
$315,032
Cash Required to Close
$96,725
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$96,725

Loan Terms
Initial Loan Funding
$315,032
Rehab Loan Funding
$98,400
Total Loan Commitment
$413,432
Points
$8,269
Loan Closing Costs
$5,548
Interest Carry
$20,844
Total Financing Cost
$34,660

Closing Costs
Deed/Transfer Tax - County
%
$394
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,757
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,150
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)
$1,733
Misc.
Total Loan Closing
$5,548

Residual
As Repaired Value (ARV)
$689,100
Sale Costs
%
$41,346
Property Taxes
%
$4,036
Property Insurance
%
$866
Interest Carry - Purchase Loan Funding
$16,539
Interest Carry - Rehab Loan Funding
$4,305
Net Exit Price
$622,007
Cash Investment
$96,725
Loan payoff
$413,432
Estimated Profit
$111,850
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.