520309

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
%
%
%
%

$92,828

Cash Investment

$108,909

Profit

117%

Return On Equity

235%

Annualized ROE

Purchase Cost
Purchase Price
$378,710
Buyer's Premium
Purchase Closing Costs
$3,651
Loan Points
$7,953
Loan Closing Costs
$5,481
Total Acquisition Cost
$395,796
Initial Loan Funding
$302,968
Cash Required to Close
$92,828
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$92,828

Loan Terms
Initial Loan Funding
$302,968
Rehab Loan Funding
$94,700
Total Loan Commitment
$397,668
Points
$7,953
Loan Closing Costs
$5,481
Interest Carry
$20,049
Total Financing Cost
$33,484

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,651
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,651
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)
$1,666
Misc.
Total Loan Closing
$5,481

Residual
As Repaired Value (ARV)
$662,700
Sale Costs
%
$39,762
Property Taxes
%
$2,651
Property Insurance
%
$833
Interest Carry - Purchase Loan Funding
$15,906
Interest Carry - Rehab Loan Funding
$4,143
Net Exit Price
$599,405
Cash Investment
$92,828
Loan payoff
$397,668
Estimated Profit
$108,909
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.