247330

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
%
%
%
%

$82,611

Cash Investment

$92,817

Profit

112%

Return On Equity

225%

Annualized ROE

Purchase Cost
Purchase Price
$328,390
Buyer's Premium
Purchase Closing Costs
$4,776
Loan Points
$6,896
Loan Closing Costs
$5,260
Total Acquisition Cost
$345,323
Initial Loan Funding
$262,712
Cash Required to Close
$82,611
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$82,611

Loan Terms
Initial Loan Funding
$262,712
Rehab Loan Funding
$82,100
Total Loan Commitment
$344,812
Points
$6,896
Loan Closing Costs
$5,260
Interest Carry
$17,384
Total Financing Cost
$29,540

Closing Costs
Deed/Transfer Tax - County
%
$1,478
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,299
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,776
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)
$1,445
Misc.
Total Loan Closing
$5,260

Residual
As Repaired Value (ARV)
$574,700
Sale Costs
%
$34,482
Property Taxes
%
$1,872
Property Insurance
%
$722
Interest Carry - Purchase Loan Funding
$13,792
Interest Carry - Rehab Loan Funding
$3,592
Net Exit Price
$520,239
Cash Investment
$82,611
Loan payoff
$344,812
Estimated Profit
$92,817
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.