520037

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
%
%
%
%

$80,355

Cash Investment

$89,442

Profit

111%

Return On Equity

223%

Annualized ROE

Purchase Cost
Purchase Price
$319,540
Buyer's Premium
Purchase Closing Costs
$4,515
Loan Points
$6,711
Loan Closing Costs
$5,221
Total Acquisition Cost
$335,987
Initial Loan Funding
$255,632
Cash Required to Close
$80,355
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$80,355

Loan Terms
Initial Loan Funding
$255,632
Rehab Loan Funding
$79,900
Total Loan Commitment
$335,532
Points
$6,711
Loan Closing Costs
$5,221
Interest Carry
$16,916
Total Financing Cost
$28,848

Closing Costs
Deed/Transfer Tax - County
%
$1,278
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,237
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,515
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)
$1,406
Misc.
Total Loan Closing
$5,221

Residual
As Repaired Value (ARV)
$559,200
Sale Costs
%
$33,552
Property Taxes
%
$2,700
Property Insurance
%
$703
Interest Carry - Purchase Loan Funding
$13,421
Interest Carry - Rehab Loan Funding
$3,496
Net Exit Price
$505,329
Cash Investment
$80,355
Loan payoff
$335,532
Estimated Profit
$89,442
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.