242637

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
%
%
%
%

$80,078

Cash Investment

$92,722

Profit

116%

Return On Equity

232%

Annualized ROE

Purchase Cost
Purchase Price
$323,850
Buyer's Premium
Purchase Closing Costs
$3,267
Loan Points
$6,802
Loan Closing Costs
$5,240
Total Acquisition Cost
$339,158
Initial Loan Funding
$259,080
Cash Required to Close
$80,078
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$80,078

Loan Terms
Initial Loan Funding
$259,080
Rehab Loan Funding
$81,000
Total Loan Commitment
$340,080
Points
$6,802
Loan Closing Costs
$5,240
Interest Carry
$17,145
Total Financing Cost
$29,187

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,267
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,267
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)
$1,425
Misc.
Total Loan Closing
$5,240

Residual
As Repaired Value (ARV)
$566,700
Sale Costs
%
$34,002
Property Taxes
%
$1,959
Property Insurance
%
$712
Interest Carry - Purchase Loan Funding
$13,602
Interest Carry - Rehab Loan Funding
$3,544
Net Exit Price
$512,881
Cash Investment
$80,078
Loan payoff
$340,080
Estimated Profit
$92,722
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.