520006

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
%
%
%
%

$97,138

Cash Investment

$105,392

Profit

109%

Return On Equity

217%

Annualized ROE

Purchase Cost
Purchase Price
$380,870
Buyer's Premium
Purchase Closing Costs
$7,475
Loan Points
$7,998
Loan Closing Costs
$5,491
Total Acquisition Cost
$401,834
Initial Loan Funding
$304,696
Cash Required to Close
$97,138
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$97,138

Loan Terms
Initial Loan Funding
$304,696
Rehab Loan Funding
$95,200
Total Loan Commitment
$399,896
Points
$7,998
Loan Closing Costs
$5,491
Interest Carry
$20,162
Total Financing Cost
$33,650

Closing Costs
Deed/Transfer Tax - County
%
$3,809
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,666
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$7,475
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)
$1,676
Misc.
Total Loan Closing
$5,491

Residual
As Repaired Value (ARV)
$666,500
Sale Costs
%
$39,990
Property Taxes
%
$3,085
Property Insurance
%
$838
Interest Carry - Purchase Loan Funding
$15,997
Interest Carry - Rehab Loan Funding
$4,165
Net Exit Price
$602,425
Cash Investment
$97,138
Loan payoff
$399,896
Estimated Profit
$105,392
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.