459207

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
%
%
%
%

$88,761

Cash Investment

$99,894

Profit

113%

Return On Equity

225%

Annualized ROE

Purchase Cost
Purchase Price
$355,100
Buyer's Premium
Purchase Closing Costs
$4,906
Loan Points
$7,458
Loan Closing Costs
$5,377
Total Acquisition Cost
$372,841
Initial Loan Funding
$284,080
Cash Required to Close
$88,761
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$88,761

Loan Terms
Initial Loan Funding
$284,080
Rehab Loan Funding
$88,800
Total Loan Commitment
$372,880
Points
$7,458
Loan Closing Costs
$5,377
Interest Carry
$18,799
Total Financing Cost
$31,634

Closing Costs
Deed/Transfer Tax - County
%
$1,420
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,486
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,906
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)
$1,562
Misc.
Total Loan Closing
$5,377

Residual
As Repaired Value (ARV)
$621,400
Sale Costs
%
$37,284
Property Taxes
%
$3,001
Property Insurance
%
$781
Interest Carry - Purchase Loan Funding
$14,914
Interest Carry - Rehab Loan Funding
$3,885
Net Exit Price
$561,535
Cash Investment
$88,761
Loan payoff
$372,880
Estimated Profit
$99,894
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.