488430

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
%
%
%
%

$87,944

Cash Investment

$103,426

Profit

118%

Return On Equity

235%

Annualized ROE

Purchase Cost
Purchase Price
$357,700
Buyer's Premium
Purchase Closing Costs
$3,504
Loan Points
$7,511
Loan Closing Costs
$5,389
Total Acquisition Cost
$374,104
Initial Loan Funding
$286,160
Cash Required to Close
$87,944
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$87,944

Loan Terms
Initial Loan Funding
$286,160
Rehab Loan Funding
$89,400
Total Loan Commitment
$375,560
Points
$7,511
Loan Closing Costs
$5,389
Interest Carry
$18,935
Total Financing Cost
$31,835

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,504
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,504
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)
$1,574
Misc.
Total Loan Closing
$5,389

Residual
As Repaired Value (ARV)
$626,000
Sale Costs
%
$37,560
Property Taxes
%
$1,789
Property Insurance
%
$787
Interest Carry - Purchase Loan Funding
$15,023
Interest Carry - Rehab Loan Funding
$3,911
Net Exit Price
$566,930
Cash Investment
$87,944
Loan payoff
$375,560
Estimated Profit
$103,426
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.