247224

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
%
%
%
%

$81,827

Cash Investment

$91,797

Profit

112%

Return On Equity

224%

Annualized ROE

Purchase Cost
Purchase Price
$325,080
Buyer's Premium
Purchase Closing Costs
$4,738
Loan Points
$6,827
Loan Closing Costs
$5,245
Total Acquisition Cost
$341,891
Initial Loan Funding
$260,064
Cash Required to Close
$81,827
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$81,827

Loan Terms
Initial Loan Funding
$260,064
Rehab Loan Funding
$81,300
Total Loan Commitment
$341,364
Points
$6,827
Loan Closing Costs
$5,245
Interest Carry
$17,210
Total Financing Cost
$29,283

Closing Costs
Deed/Transfer Tax - County
%
$1,463
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,276
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,738
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)
$1,430
Misc.
Total Loan Closing
$5,245

Residual
As Repaired Value (ARV)
$568,900
Sale Costs
%
$34,134
Property Taxes
%
$1,853
Property Insurance
%
$715
Interest Carry - Purchase Loan Funding
$13,653
Interest Carry - Rehab Loan Funding
$3,557
Net Exit Price
$514,988
Cash Investment
$81,827
Loan payoff
$341,364
Estimated Profit
$91,797
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.