242367

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
%
%
%
%

$82,686

Cash Investment

$96,171

Profit

116%

Return On Equity

233%

Annualized ROE

Purchase Cost
Purchase Price
$335,070
Buyer's Premium
Purchase Closing Costs
$3,345
Loan Points
$7,037
Loan Closing Costs
$5,289
Total Acquisition Cost
$350,742
Initial Loan Funding
$268,056
Cash Required to Close
$82,686
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$82,686

Loan Terms
Initial Loan Funding
$268,056
Rehab Loan Funding
$83,800
Total Loan Commitment
$351,856
Points
$7,037
Loan Closing Costs
$5,289
Interest Carry
$17,739
Total Financing Cost
$30,066

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,345
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,345
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)
$1,474
Misc.
Total Loan Closing
$5,289

Residual
As Repaired Value (ARV)
$586,400
Sale Costs
%
$35,184
Property Taxes
%
$2,027
Property Insurance
%
$737
Interest Carry - Purchase Loan Funding
$14,073
Interest Carry - Rehab Loan Funding
$3,666
Net Exit Price
$530,712
Cash Investment
$82,686
Loan payoff
$351,856
Estimated Profit
$96,171
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.