247357

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
%
%
%
%

$86,138

Cash Investment

$97,213

Profit

113%

Return On Equity

226%

Annualized ROE

Purchase Cost
Purchase Price
$343,280
Buyer's Premium
Purchase Closing Costs
$4,948
Loan Points
$7,208
Loan Closing Costs
$5,325
Total Acquisition Cost
$360,762
Initial Loan Funding
$274,624
Cash Required to Close
$86,138
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$86,138

Loan Terms
Initial Loan Funding
$274,624
Rehab Loan Funding
$85,800
Total Loan Commitment
$360,424
Points
$7,208
Loan Closing Costs
$5,325
Interest Carry
$18,172
Total Financing Cost
$30,705

Closing Costs
Deed/Transfer Tax - County
%
$1,545
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,403
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,948
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)
$1,510
Misc.
Total Loan Closing
$5,325

Residual
As Repaired Value (ARV)
$600,700
Sale Costs
%
$36,042
Property Taxes
%
$1,957
Property Insurance
%
$755
Interest Carry - Purchase Loan Funding
$14,418
Interest Carry - Rehab Loan Funding
$3,754
Net Exit Price
$543,775
Cash Investment
$86,138
Loan payoff
$360,424
Estimated Profit
$97,213
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.