464683

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
%
%
%
%

$88,773

Cash Investment

$99,934

Profit

113%

Return On Equity

225%

Annualized ROE

Purchase Cost
Purchase Price
$355,150
Buyer's Premium
Purchase Closing Costs
$4,907
Loan Points
$7,458
Loan Closing Costs
$5,378
Total Acquisition Cost
$372,893
Initial Loan Funding
$284,120
Cash Required to Close
$88,773
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$88,773

Loan Terms
Initial Loan Funding
$284,120
Rehab Loan Funding
$88,800
Total Loan Commitment
$372,920
Points
$7,458
Loan Closing Costs
$5,378
Interest Carry
$18,801
Total Financing Cost
$31,637

Closing Costs
Deed/Transfer Tax - County
%
$1,421
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,486
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,907
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)
$1,563
Misc.
Total Loan Closing
$5,378

Residual
As Repaired Value (ARV)
$621,500
Sale Costs
%
$37,290
Property Taxes
%
$3,001
Property Insurance
%
$781
Interest Carry - Purchase Loan Funding
$14,916
Interest Carry - Rehab Loan Funding
$3,885
Net Exit Price
$561,626
Cash Investment
$88,773
Loan payoff
$372,920
Estimated Profit
$99,934
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.