459225

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
%
%
%
%

$86,983

Cash Investment

$100,935

Profit

116%

Return On Equity

232%

Annualized ROE

Purchase Cost
Purchase Price
$352,050
Buyer's Premium
Purchase Closing Costs
$3,816
Loan Points
$7,393
Loan Closing Costs
$5,364
Total Acquisition Cost
$368,623
Initial Loan Funding
$281,640
Cash Required to Close
$86,983
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$86,983

Loan Terms
Initial Loan Funding
$281,640
Rehab Loan Funding
$88,000
Total Loan Commitment
$369,640
Points
$7,393
Loan Closing Costs
$5,364
Interest Carry
$18,636
Total Financing Cost
$31,393

Closing Costs
Deed/Transfer Tax - County
%
$352
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,464
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,816
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)
$1,549
Misc.
Total Loan Closing
$5,364

Residual
As Repaired Value (ARV)
$616,100
Sale Costs
%
$36,966
Property Taxes
%
$2,165
Property Insurance
%
$775
Interest Carry - Purchase Loan Funding
$14,786
Interest Carry - Rehab Loan Funding
$3,850
Net Exit Price
$557,558
Cash Investment
$86,983
Loan payoff
$369,640
Estimated Profit
$100,935
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.