473144

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
%
%
%
%

$78,379

Cash Investment

$89,705

Profit

115%

Return On Equity

229%

Annualized ROE

Purchase Cost
Purchase Price
$313,050
Buyer's Premium
Purchase Closing Costs
$3,504
Loan Points
$6,575
Loan Closing Costs
$5,690
Total Acquisition Cost
$328,819
Initial Loan Funding
$250,440
Cash Required to Close
$78,379
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$78,379

Loan Terms
Initial Loan Funding
$250,440
Rehab Loan Funding
$78,300
Total Loan Commitment
$328,740
Points
$6,575
Loan Closing Costs
$5,690
Interest Carry
$16,574
Total Financing Cost
$28,838

Closing Costs
Deed/Transfer Tax - County
%
$313
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,191
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,504
Attorney's Fees and Loan Docs
Mortgage Taxes and Doc Stamps
%
$497
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)
$1,377
Misc.
Total Loan Closing
$5,690

Residual
As Repaired Value (ARV)
$547,800
Sale Costs
%
$32,868
Property Taxes
%
$845
Property Insurance
%
$689
Interest Carry - Purchase Loan Funding
$13,148
Interest Carry - Rehab Loan Funding
$3,426
Net Exit Price
$496,824
Cash Investment
$78,379
Loan payoff
$328,740
Estimated Profit
$89,705
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.