242976

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
%
%
%
%

$80,149

Cash Investment

$92,952

Profit

116%

Return On Equity

232%

Annualized ROE

Purchase Cost
Purchase Price
$324,160
Buyer's Premium
Purchase Closing Costs
$3,269
Loan Points
$6,807
Loan Closing Costs
$5,241
Total Acquisition Cost
$339,477
Initial Loan Funding
$259,328
Cash Required to Close
$80,149
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$80,149

Loan Terms
Initial Loan Funding
$259,328
Rehab Loan Funding
$81,000
Total Loan Commitment
$340,328
Points
$6,807
Loan Closing Costs
$5,241
Interest Carry
$17,158
Total Financing Cost
$29,206

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,269
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,269
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)
$1,426
Misc.
Total Loan Closing
$5,241

Residual
As Repaired Value (ARV)
$567,300
Sale Costs
%
$34,038
Property Taxes
%
$1,961
Property Insurance
%
$713
Interest Carry - Purchase Loan Funding
$13,615
Interest Carry - Rehab Loan Funding
$3,544
Net Exit Price
$513,429
Cash Investment
$80,149
Loan payoff
$340,328
Estimated Profit
$92,952
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.