519994

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
%
%
%
%

$86,348

Cash Investment

$100,982

Profit

117%

Return On Equity

234%

Annualized ROE

Purchase Cost
Purchase Price
$350,830
Buyer's Premium
Purchase Closing Costs
$3,456
Loan Points
$7,367
Loan Closing Costs
$5,359
Total Acquisition Cost
$367,012
Initial Loan Funding
$280,664
Cash Required to Close
$86,348
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$86,348

Loan Terms
Initial Loan Funding
$280,664
Rehab Loan Funding
$87,700
Total Loan Commitment
$368,364
Points
$7,367
Loan Closing Costs
$5,359
Interest Carry
$18,572
Total Financing Cost
$31,298

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,456
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,456
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)
$1,544
Misc.
Total Loan Closing
$5,359

Residual
As Repaired Value (ARV)
$614,000
Sale Costs
%
$36,840
Property Taxes
%
$2,123
Property Insurance
%
$772
Interest Carry - Purchase Loan Funding
$14,735
Interest Carry - Rehab Loan Funding
$3,837
Net Exit Price
$555,694
Cash Investment
$86,348
Loan payoff
$368,364
Estimated Profit
$100,982
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.