242340

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
%
%
%
%

$76,963

Cash Investment

$88,784

Profit

115%

Return On Equity

231%

Annualized ROE

Purchase Cost
Purchase Price
$310,450
Buyer's Premium
Purchase Closing Costs
$3,173
Loan Points
$6,519
Loan Closing Costs
$5,181
Total Acquisition Cost
$325,323
Initial Loan Funding
$248,360
Cash Required to Close
$76,963
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$76,963

Loan Terms
Initial Loan Funding
$248,360
Rehab Loan Funding
$77,600
Total Loan Commitment
$325,960
Points
$6,519
Loan Closing Costs
$5,181
Interest Carry
$16,434
Total Financing Cost
$28,134

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,173
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,173
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)
$1,366
Misc.
Total Loan Closing
$5,181

Residual
As Repaired Value (ARV)
$543,300
Sale Costs
%
$32,598
Property Taxes
%
$1,878
Property Insurance
%
$683
Interest Carry - Purchase Loan Funding
$13,039
Interest Carry - Rehab Loan Funding
$3,395
Net Exit Price
$491,707
Cash Investment
$76,963
Loan payoff
$325,960
Estimated Profit
$88,784
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.