520055

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
%
%
%
%

$94,893

Cash Investment

$110,016

Profit

116%

Return On Equity

232%

Annualized ROE

Purchase Cost
Purchase Price
$387,600
Buyer's Premium
Purchase Closing Costs
$3,713
Loan Points
$8,140
Loan Closing Costs
$5,520
Total Acquisition Cost
$404,973
Initial Loan Funding
$310,080
Cash Required to Close
$94,893
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$94,893

Loan Terms
Initial Loan Funding
$310,080
Rehab Loan Funding
$96,900
Total Loan Commitment
$406,980
Points
$8,140
Loan Closing Costs
$5,520
Interest Carry
$20,519
Total Financing Cost
$34,179

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,713
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,713
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)
$1,705
Misc.
Total Loan Closing
$5,520

Residual
As Repaired Value (ARV)
$678,300
Sale Costs
%
$40,698
Property Taxes
%
$4,341
Property Insurance
%
$853
Interest Carry - Purchase Loan Funding
$16,279
Interest Carry - Rehab Loan Funding
$4,239
Net Exit Price
$611,890
Cash Investment
$94,893
Loan payoff
$406,980
Estimated Profit
$110,016
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.