253534

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
%
%
%
%

$83,645

Cash Investment

$94,947

Profit

114%

Return On Equity

227%

Annualized ROE

Purchase Cost
Purchase Price
$333,880
Buyer's Premium
Purchase Closing Costs
$4,573
Loan Points
$7,012
Loan Closing Costs
$5,284
Total Acquisition Cost
$350,749
Initial Loan Funding
$267,104
Cash Required to Close
$83,645
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$83,645

Loan Terms
Initial Loan Funding
$267,104
Rehab Loan Funding
$83,500
Total Loan Commitment
$350,604
Points
$7,012
Loan Closing Costs
$5,284
Interest Carry
$17,676
Total Financing Cost
$29,972

Closing Costs
Deed/Transfer Tax - County
%
$1,235
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,337
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,573
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)
$1,469
Misc.
Total Loan Closing
$5,284

Residual
As Repaired Value (ARV)
$584,300
Sale Costs
%
$35,058
Property Taxes
%
$1,636
Property Insurance
%
$735
Interest Carry - Purchase Loan Funding
$14,023
Interest Carry - Rehab Loan Funding
$3,653
Net Exit Price
$529,195
Cash Investment
$83,645
Loan payoff
$350,604
Estimated Profit
$94,947
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.