245957

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
%
%
%
%

$81,272

Cash Investment

$91,112

Profit

112%

Return On Equity

224%

Annualized ROE

Purchase Cost
Purchase Price
$322,740
Buyer's Premium
Purchase Closing Costs
$4,712
Loan Points
$6,778
Loan Closing Costs
$5,235
Total Acquisition Cost
$339,464
Initial Loan Funding
$258,192
Cash Required to Close
$81,272
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$81,272

Loan Terms
Initial Loan Funding
$258,192
Rehab Loan Funding
$80,700
Total Loan Commitment
$338,892
Points
$6,778
Loan Closing Costs
$5,235
Interest Carry
$17,086
Total Financing Cost
$29,099

Closing Costs
Deed/Transfer Tax - County
%
$1,452
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,259
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,712
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)
$1,420
Misc.
Total Loan Closing
$5,235

Residual
As Repaired Value (ARV)
$564,800
Sale Costs
%
$33,888
Property Taxes
%
$1,840
Property Insurance
%
$710
Interest Carry - Purchase Loan Funding
$13,555
Interest Carry - Rehab Loan Funding
$3,531
Net Exit Price
$511,277
Cash Investment
$81,272
Loan payoff
$338,892
Estimated Profit
$91,112
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.