246474

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
%
%
%
%

$87,538

Cash Investment

$99,000

Profit

113%

Return On Equity

226%

Annualized ROE

Purchase Cost
Purchase Price
$349,190
Buyer's Premium
Purchase Closing Costs
$5,016
Loan Points
$7,333
Loan Closing Costs
$5,351
Total Acquisition Cost
$366,890
Initial Loan Funding
$279,352
Cash Required to Close
$87,538
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$87,538

Loan Terms
Initial Loan Funding
$279,352
Rehab Loan Funding
$87,300
Total Loan Commitment
$366,652
Points
$7,333
Loan Closing Costs
$5,351
Interest Carry
$18,485
Total Financing Cost
$31,170

Closing Costs
Deed/Transfer Tax - County
%
$1,571
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,444
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,016
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)
$1,536
Misc.
Total Loan Closing
$5,351

Residual
As Repaired Value (ARV)
$611,100
Sale Costs
%
$36,666
Property Taxes
%
$1,990
Property Insurance
%
$768
Interest Carry - Purchase Loan Funding
$14,666
Interest Carry - Rehab Loan Funding
$3,819
Net Exit Price
$553,190
Cash Investment
$87,538
Loan payoff
$366,652
Estimated Profit
$99,000
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.