514919

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
%
%
%
%

$94,319

Cash Investment

$100,683

Profit

107%

Return On Equity

213%

Annualized ROE

Purchase Cost
Purchase Price
$365,020
Buyer's Premium
Purchase Closing Costs
$8,227
Loan Points
$7,666
Loan Closing Costs
$5,421
Total Acquisition Cost
$386,335
Initial Loan Funding
$292,016
Cash Required to Close
$94,319
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$94,319

Loan Terms
Initial Loan Funding
$292,016
Rehab Loan Funding
$91,300
Total Loan Commitment
$383,316
Points
$7,666
Loan Closing Costs
$5,421
Interest Carry
$19,325
Total Financing Cost
$32,413

Closing Costs
Deed/Transfer Tax - County
%
$4,672
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,555
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$8,227
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)
$1,606
Misc.
Total Loan Closing
$5,421

Residual
As Repaired Value (ARV)
$638,800
Sale Costs
%
$38,328
Property Taxes
%
$2,026
Property Insurance
%
$803
Interest Carry - Purchase Loan Funding
$15,331
Interest Carry - Rehab Loan Funding
$3,994
Net Exit Price
$578,318
Cash Investment
$94,319
Loan payoff
$383,316
Estimated Profit
$100,683
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.