242727

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
%
%
%
%

$79,902

Cash Investment

$92,532

Profit

116%

Return On Equity

232%

Annualized ROE

Purchase Cost
Purchase Price
$323,090
Buyer's Premium
Purchase Closing Costs
$3,262
Loan Points
$6,785
Loan Closing Costs
$5,237
Total Acquisition Cost
$338,374
Initial Loan Funding
$258,472
Cash Required to Close
$79,902
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$79,902

Loan Terms
Initial Loan Funding
$258,472
Rehab Loan Funding
$80,800
Total Loan Commitment
$339,272
Points
$6,785
Loan Closing Costs
$5,237
Interest Carry
$17,105
Total Financing Cost
$29,127

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,262
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,262
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)
$1,422
Misc.
Total Loan Closing
$5,237

Residual
As Repaired Value (ARV)
$565,400
Sale Costs
%
$33,924
Property Taxes
%
$1,955
Property Insurance
%
$711
Interest Carry - Purchase Loan Funding
$13,570
Interest Carry - Rehab Loan Funding
$3,535
Net Exit Price
$511,706
Cash Investment
$79,902
Loan payoff
$339,272
Estimated Profit
$92,532
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.