246731

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
%
%
%
%

$85,814

Cash Investment

$96,758

Profit

113%

Return On Equity

226%

Annualized ROE

Purchase Cost
Purchase Price
$341,910
Buyer's Premium
Purchase Closing Costs
$4,932
Loan Points
$7,181
Loan Closing Costs
$5,319
Total Acquisition Cost
$359,342
Initial Loan Funding
$273,528
Cash Required to Close
$85,814
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$85,814

Loan Terms
Initial Loan Funding
$273,528
Rehab Loan Funding
$85,500
Total Loan Commitment
$359,028
Points
$7,181
Loan Closing Costs
$5,319
Interest Carry
$18,101
Total Financing Cost
$30,601

Closing Costs
Deed/Transfer Tax - County
%
$1,539
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,393
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,932
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)
$1,504
Misc.
Total Loan Closing
$5,319

Residual
As Repaired Value (ARV)
$598,300
Sale Costs
%
$35,898
Property Taxes
%
$1,949
Property Insurance
%
$752
Interest Carry - Purchase Loan Funding
$14,360
Interest Carry - Rehab Loan Funding
$3,741
Net Exit Price
$541,600
Cash Investment
$85,814
Loan payoff
$359,028
Estimated Profit
$96,758
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.