242366

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
%
%
%
%

$81,990

Cash Investment

$95,262

Profit

116%

Return On Equity

232%

Annualized ROE

Purchase Cost
Purchase Price
$332,080
Buyer's Premium
Purchase Closing Costs
$3,325
Loan Points
$6,973
Loan Closing Costs
$5,276
Total Acquisition Cost
$347,654
Initial Loan Funding
$265,664
Cash Required to Close
$81,990
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$81,990

Loan Terms
Initial Loan Funding
$265,664
Rehab Loan Funding
$83,000
Total Loan Commitment
$348,664
Points
$6,973
Loan Closing Costs
$5,276
Interest Carry
$17,579
Total Financing Cost
$29,828

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,325
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,325
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)
$1,461
Misc.
Total Loan Closing
$5,276

Residual
As Repaired Value (ARV)
$581,100
Sale Costs
%
$34,866
Property Taxes
%
$2,009
Property Insurance
%
$731
Interest Carry - Purchase Loan Funding
$13,947
Interest Carry - Rehab Loan Funding
$3,631
Net Exit Price
$525,916
Cash Investment
$81,990
Loan payoff
$348,664
Estimated Profit
$95,262
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.