435520

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
%
%
%
%

$80,316

Cash Investment

$92,825

Profit

116%

Return On Equity

231%

Annualized ROE

Purchase Cost
Purchase Price
$323,480
Buyer's Premium
Purchase Closing Costs
$3,588
Loan Points
$6,794
Loan Closing Costs
$5,238
Total Acquisition Cost
$339,100
Initial Loan Funding
$258,784
Cash Required to Close
$80,316
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$80,316

Loan Terms
Initial Loan Funding
$258,784
Rehab Loan Funding
$80,900
Total Loan Commitment
$339,684
Points
$6,794
Loan Closing Costs
$5,238
Interest Carry
$17,126
Total Financing Cost
$29,158

Closing Costs
Deed/Transfer Tax - County
%
$323
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,264
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,588
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)
$1,423
Misc.
Total Loan Closing
$5,238

Residual
As Repaired Value (ARV)
$566,100
Sale Costs
%
$33,966
Property Taxes
%
$1,472
Property Insurance
%
$712
Interest Carry - Purchase Loan Funding
$13,586
Interest Carry - Rehab Loan Funding
$3,539
Net Exit Price
$512,825
Cash Investment
$80,316
Loan payoff
$339,684
Estimated Profit
$92,825
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.