460744

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
%
%
%
%

$91,627

Cash Investment

$98,812

Profit

108%

Return On Equity

216%

Annualized ROE

Purchase Cost
Purchase Price
$358,140
Buyer's Premium
Purchase Closing Costs
$7,088
Loan Points
$7,520
Loan Closing Costs
$5,391
Total Acquisition Cost
$378,139
Initial Loan Funding
$286,512
Cash Required to Close
$91,627
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$91,627

Loan Terms
Initial Loan Funding
$286,512
Rehab Loan Funding
$89,500
Total Loan Commitment
$376,012
Points
$7,520
Loan Closing Costs
$5,391
Interest Carry
$18,958
Total Financing Cost
$31,869

Closing Costs
Deed/Transfer Tax - County
%
$3,581
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,507
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$7,088
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)
$1,576
Misc.
Total Loan Closing
$5,391

Residual
As Repaired Value (ARV)
$626,700
Sale Costs
%
$37,602
Property Taxes
%
$2,901
Property Insurance
%
$788
Interest Carry - Purchase Loan Funding
$15,042
Interest Carry - Rehab Loan Funding
$3,916
Net Exit Price
$566,452
Cash Investment
$91,627
Loan payoff
$376,012
Estimated Profit
$98,812
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.