245810

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
%
%
%
%

$77,623

Cash Investment

$86,541

Profit

112%

Return On Equity

223%

Annualized ROE

Purchase Cost
Purchase Price
$307,340
Buyer's Premium
Purchase Closing Costs
$4,534
Loan Points
$6,453
Loan Closing Costs
$5,167
Total Acquisition Cost
$323,495
Initial Loan Funding
$245,872
Cash Required to Close
$77,623
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$77,623

Loan Terms
Initial Loan Funding
$245,872
Rehab Loan Funding
$76,800
Total Loan Commitment
$322,672
Points
$6,453
Loan Closing Costs
$5,167
Interest Carry
$16,268
Total Financing Cost
$27,889

Closing Costs
Deed/Transfer Tax - County
%
$1,383
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,151
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,534
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)
$1,352
Misc.
Total Loan Closing
$5,167

Residual
As Repaired Value (ARV)
$537,800
Sale Costs
%
$32,268
Property Taxes
%
$1,752
Property Insurance
%
$676
Interest Carry - Purchase Loan Funding
$12,908
Interest Carry - Rehab Loan Funding
$3,360
Net Exit Price
$486,836
Cash Investment
$77,623
Loan payoff
$322,672
Estimated Profit
$86,541
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.