467153

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
%
%
%
%

$88,326

Cash Investment

$99,556

Profit

113%

Return On Equity

225%

Annualized ROE

Purchase Cost
Purchase Price
$354,760
Buyer's Premium
Purchase Closing Costs
$4,548
Loan Points
$7,450
Loan Closing Costs
$5,376
Total Acquisition Cost
$372,134
Initial Loan Funding
$283,808
Cash Required to Close
$88,326
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$88,326

Loan Terms
Initial Loan Funding
$283,808
Rehab Loan Funding
$88,700
Total Loan Commitment
$372,508
Points
$7,450
Loan Closing Costs
$5,376
Interest Carry
$18,781
Total Financing Cost
$31,607

Closing Costs
Deed/Transfer Tax - County
%
$1,064
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,483
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,548
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)
$1,561
Misc.
Total Loan Closing
$5,376

Residual
As Repaired Value (ARV)
$620,800
Sale Costs
%
$37,248
Property Taxes
%
$3,601
Property Insurance
%
$780
Interest Carry - Purchase Loan Funding
$14,900
Interest Carry - Rehab Loan Funding
$3,881
Net Exit Price
$560,390
Cash Investment
$88,326
Loan payoff
$372,508
Estimated Profit
$99,556
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.