253441

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
%
%
%
%

$88,390

Cash Investment

$101,236

Profit

115%

Return On Equity

229%

Annualized ROE

Purchase Cost
Purchase Price
$358,080
Buyer's Premium
Purchase Closing Costs
$3,865
Loan Points
$7,519
Loan Closing Costs
$5,391
Total Acquisition Cost
$374,854
Initial Loan Funding
$286,464
Cash Required to Close
$88,390
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$88,390

Loan Terms
Initial Loan Funding
$286,464
Rehab Loan Funding
$89,500
Total Loan Commitment
$375,964
Points
$7,519
Loan Closing Costs
$5,391
Interest Carry
$18,955
Total Financing Cost
$31,865

Closing Costs
Deed/Transfer Tax - County
%
$358
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,507
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,865
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)
$1,576
Misc.
Total Loan Closing
$5,391

Residual
As Repaired Value (ARV)
$626,600
Sale Costs
%
$37,596
Property Taxes
%
$3,670
Property Insurance
%
$788
Interest Carry - Purchase Loan Funding
$15,039
Interest Carry - Rehab Loan Funding
$3,916
Net Exit Price
$565,591
Cash Investment
$88,390
Loan payoff
$375,964
Estimated Profit
$101,236
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.