247196

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
%
%
%
%

$80,708

Cash Investment

$90,377

Profit

112%

Return On Equity

224%

Annualized ROE

Purchase Cost
Purchase Price
$320,360
Buyer's Premium
Purchase Closing Costs
$4,684
Loan Points
$6,728
Loan Closing Costs
$5,225
Total Acquisition Cost
$336,996
Initial Loan Funding
$256,288
Cash Required to Close
$80,708
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$80,708

Loan Terms
Initial Loan Funding
$256,288
Rehab Loan Funding
$80,100
Total Loan Commitment
$336,388
Points
$6,728
Loan Closing Costs
$5,225
Interest Carry
$16,959
Total Financing Cost
$28,912

Closing Costs
Deed/Transfer Tax - County
%
$1,442
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,243
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,684
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)
$1,410
Misc.
Total Loan Closing
$5,225

Residual
As Repaired Value (ARV)
$560,600
Sale Costs
%
$33,636
Property Taxes
%
$1,826
Property Insurance
%
$705
Interest Carry - Purchase Loan Funding
$13,455
Interest Carry - Rehab Loan Funding
$3,504
Net Exit Price
$507,474
Cash Investment
$80,708
Loan payoff
$336,388
Estimated Profit
$90,377
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.