247175

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
%
%
%
%

$80,454

Cash Investment

$90,162

Profit

112%

Return On Equity

224%

Annualized ROE

Purchase Cost
Purchase Price
$319,290
Buyer's Premium
Purchase Closing Costs
$4,672
Loan Points
$6,705
Loan Closing Costs
$5,220
Total Acquisition Cost
$335,886
Initial Loan Funding
$255,432
Cash Required to Close
$80,454
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$80,454

Loan Terms
Initial Loan Funding
$255,432
Rehab Loan Funding
$79,800
Total Loan Commitment
$335,232
Points
$6,705
Loan Closing Costs
$5,220
Interest Carry
$16,901
Total Financing Cost
$28,826

Closing Costs
Deed/Transfer Tax - County
%
$1,437
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,235
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,672
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)
$1,405
Misc.
Total Loan Closing
$5,220

Residual
As Repaired Value (ARV)
$558,800
Sale Costs
%
$33,528
Property Taxes
%
$1,820
Property Insurance
%
$702
Interest Carry - Purchase Loan Funding
$13,410
Interest Carry - Rehab Loan Funding
$3,491
Net Exit Price
$505,848
Cash Investment
$80,454
Loan payoff
$335,232
Estimated Profit
$90,162
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.