246043

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
%
%
%
%

$76,236

Cash Investment

$84,781

Profit

111%

Return On Equity

222%

Annualized ROE

Purchase Cost
Purchase Price
$301,480
Buyer's Premium
Purchase Closing Costs
$4,467
Loan Points
$6,332
Loan Closing Costs
$5,142
Total Acquisition Cost
$317,420
Initial Loan Funding
$241,184
Cash Required to Close
$76,236
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$76,236

Loan Terms
Initial Loan Funding
$241,184
Rehab Loan Funding
$75,400
Total Loan Commitment
$316,584
Points
$6,332
Loan Closing Costs
$5,142
Interest Carry
$15,961
Total Financing Cost
$27,434

Closing Costs
Deed/Transfer Tax - County
%
$1,357
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,110
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,467
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)
$1,327
Misc.
Total Loan Closing
$5,142

Residual
As Repaired Value (ARV)
$527,600
Sale Costs
%
$31,656
Property Taxes
%
$1,718
Property Insurance
%
$663
Interest Carry - Purchase Loan Funding
$12,662
Interest Carry - Rehab Loan Funding
$3,299
Net Exit Price
$477,601
Cash Investment
$76,236
Loan payoff
$316,584
Estimated Profit
$84,781
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.