245867

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
%
%
%
%

$85,030

Cash Investment

$95,832

Profit

113%

Return On Equity

225%

Annualized ROE

Purchase Cost
Purchase Price
$338,600
Buyer's Premium
Purchase Closing Costs
$4,894
Loan Points
$7,112
Loan Closing Costs
$5,305
Total Acquisition Cost
$355,910
Initial Loan Funding
$270,880
Cash Required to Close
$85,030
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$85,030

Loan Terms
Initial Loan Funding
$270,880
Rehab Loan Funding
$84,700
Total Loan Commitment
$355,580
Points
$7,112
Loan Closing Costs
$5,305
Interest Carry
$17,927
Total Financing Cost
$30,343

Closing Costs
Deed/Transfer Tax - County
%
$1,524
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,370
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,894
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)
$1,490
Misc.
Total Loan Closing
$5,305

Residual
As Repaired Value (ARV)
$592,600
Sale Costs
%
$35,556
Property Taxes
%
$1,930
Property Insurance
%
$745
Interest Carry - Purchase Loan Funding
$14,221
Interest Carry - Rehab Loan Funding
$3,706
Net Exit Price
$536,442
Cash Investment
$85,030
Loan payoff
$355,580
Estimated Profit
$95,832
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.