243675

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
%
%
%
%

$81,867

Cash Investment

$95,093

Profit

116%

Return On Equity

232%

Annualized ROE

Purchase Cost
Purchase Price
$331,550
Buyer's Premium
Purchase Closing Costs
$3,321
Loan Points
$6,963
Loan Closing Costs
$5,274
Total Acquisition Cost
$347,107
Initial Loan Funding
$265,240
Cash Required to Close
$81,867
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$81,867

Loan Terms
Initial Loan Funding
$265,240
Rehab Loan Funding
$82,900
Total Loan Commitment
$348,140
Points
$6,963
Loan Closing Costs
$5,274
Interest Carry
$17,552
Total Financing Cost
$29,789

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,321
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,321
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)
$1,459
Misc.
Total Loan Closing
$5,274

Residual
As Repaired Value (ARV)
$580,200
Sale Costs
%
$34,812
Property Taxes
%
$2,006
Property Insurance
%
$729
Interest Carry - Purchase Loan Funding
$13,925
Interest Carry - Rehab Loan Funding
$3,627
Net Exit Price
$525,101
Cash Investment
$81,867
Loan payoff
$348,140
Estimated Profit
$95,093
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.