436052

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
%
%
%
%

$82,431

Cash Investment

$95,661

Profit

116%

Return On Equity

232%

Annualized ROE

Purchase Cost
Purchase Price
$332,550
Buyer's Premium
Purchase Closing Costs
$3,660
Loan Points
$6,983
Loan Closing Costs
$5,278
Total Acquisition Cost
$348,471
Initial Loan Funding
$266,040
Cash Required to Close
$82,431
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$82,431

Loan Terms
Initial Loan Funding
$266,040
Rehab Loan Funding
$83,100
Total Loan Commitment
$349,140
Points
$6,983
Loan Closing Costs
$5,278
Interest Carry
$17,603
Total Financing Cost
$29,864

Closing Costs
Deed/Transfer Tax - County
%
$333
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,328
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,660
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)
$1,463
Misc.
Total Loan Closing
$5,278

Residual
As Repaired Value (ARV)
$582,000
Sale Costs
%
$34,920
Property Taxes
%
$1,513
Property Insurance
%
$732
Interest Carry - Purchase Loan Funding
$13,967
Interest Carry - Rehab Loan Funding
$3,636
Net Exit Price
$527,233
Cash Investment
$82,431
Loan payoff
$349,140
Estimated Profit
$95,661
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.