245795

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
%
%
%
%

$77,813

Cash Investment

$86,778

Profit

112%

Return On Equity

223%

Annualized ROE

Purchase Cost
Purchase Price
$308,140
Buyer's Premium
Purchase Closing Costs
$4,544
Loan Points
$6,470
Loan Closing Costs
$5,171
Total Acquisition Cost
$324,325
Initial Loan Funding
$246,512
Cash Required to Close
$77,813
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$77,813

Loan Terms
Initial Loan Funding
$246,512
Rehab Loan Funding
$77,000
Total Loan Commitment
$323,512
Points
$6,470
Loan Closing Costs
$5,171
Interest Carry
$16,311
Total Financing Cost
$27,952

Closing Costs
Deed/Transfer Tax - County
%
$1,387
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,157
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,544
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)
$1,356
Misc.
Total Loan Closing
$5,171

Residual
As Repaired Value (ARV)
$539,200
Sale Costs
%
$32,352
Property Taxes
%
$1,756
Property Insurance
%
$678
Interest Carry - Purchase Loan Funding
$12,942
Interest Carry - Rehab Loan Funding
$3,369
Net Exit Price
$488,103
Cash Investment
$77,813
Loan payoff
$323,512
Estimated Profit
$86,778
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.