245953

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
%
%
%
%

$79,178

Cash Investment

$88,446

Profit

112%

Return On Equity

223%

Annualized ROE

Purchase Cost
Purchase Price
$313,900
Buyer's Premium
Purchase Closing Costs
$4,610
Loan Points
$6,592
Loan Closing Costs
$5,196
Total Acquisition Cost
$330,298
Initial Loan Funding
$251,120
Cash Required to Close
$79,178
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$79,178

Loan Terms
Initial Loan Funding
$251,120
Rehab Loan Funding
$78,500
Total Loan Commitment
$329,620
Points
$6,592
Loan Closing Costs
$5,196
Interest Carry
$16,618
Total Financing Cost
$28,407

Closing Costs
Deed/Transfer Tax - County
%
$1,413
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,197
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,610
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)
$1,381
Misc.
Total Loan Closing
$5,196

Residual
As Repaired Value (ARV)
$549,300
Sale Costs
%
$32,958
Property Taxes
%
$1,789
Property Insurance
%
$691
Interest Carry - Purchase Loan Funding
$13,184
Interest Carry - Rehab Loan Funding
$3,434
Net Exit Price
$497,244
Cash Investment
$79,178
Loan payoff
$329,620
Estimated Profit
$88,446
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.