236547

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
%
%
%
%

$78,022

Cash Investment

$88,502

Profit

113%

Return On Equity

227%

Annualized ROE

Purchase Cost
Purchase Price
$315,000
Buyer's Premium
Purchase Closing Costs
$3,205
Loan Points
$6,616
Loan Closing Costs
$5,201
Total Acquisition Cost
$330,022
Initial Loan Funding
$252,000
Cash Required to Close
$78,022
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$78,022

Loan Terms
Initial Loan Funding
$252,000
Rehab Loan Funding
$78,800
Total Loan Commitment
$330,800
Points
$6,616
Loan Closing Costs
$5,201
Interest Carry
$16,678
Total Financing Cost
$28,495

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,205
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,205
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)
$1,386
Misc.
Total Loan Closing
$5,201

Residual
As Repaired Value (ARV)
$551,300
Sale Costs
%
$33,078
Property Taxes
%
$3,528
Property Insurance
%
$693
Interest Carry - Purchase Loan Funding
$13,230
Interest Carry - Rehab Loan Funding
$3,448
Net Exit Price
$497,324
Cash Investment
$78,022
Loan payoff
$330,800
Estimated Profit
$88,502
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.