246255

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
%
%
%
%

$81,041

Cash Investment

$90,883

Profit

112%

Return On Equity

224%

Annualized ROE

Purchase Cost
Purchase Price
$321,770
Buyer's Premium
Purchase Closing Costs
$4,700
Loan Points
$6,756
Loan Closing Costs
$5,231
Total Acquisition Cost
$338,457
Initial Loan Funding
$257,416
Cash Required to Close
$81,041
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$81,041

Loan Terms
Initial Loan Funding
$257,416
Rehab Loan Funding
$80,400
Total Loan Commitment
$337,816
Points
$6,756
Loan Closing Costs
$5,231
Interest Carry
$17,032
Total Financing Cost
$29,019

Closing Costs
Deed/Transfer Tax - County
%
$1,448
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,252
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,700
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)
$1,416
Misc.
Total Loan Closing
$5,231

Residual
As Repaired Value (ARV)
$563,100
Sale Costs
%
$33,786
Property Taxes
%
$1,834
Property Insurance
%
$708
Interest Carry - Purchase Loan Funding
$13,514
Interest Carry - Rehab Loan Funding
$3,518
Net Exit Price
$509,740
Cash Investment
$81,041
Loan payoff
$337,816
Estimated Profit
$90,883
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.