247514

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
%
%
%
%

$85,641

Cash Investment

$96,633

Profit

113%

Return On Equity

226%

Annualized ROE

Purchase Cost
Purchase Price
$341,180
Buyer's Premium
Purchase Closing Costs
$4,924
Loan Points
$7,165
Loan Closing Costs
$5,316
Total Acquisition Cost
$358,585
Initial Loan Funding
$272,944
Cash Required to Close
$85,641
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$85,641

Loan Terms
Initial Loan Funding
$272,944
Rehab Loan Funding
$85,300
Total Loan Commitment
$358,244
Points
$7,165
Loan Closing Costs
$5,316
Interest Carry
$18,061
Total Financing Cost
$30,543

Closing Costs
Deed/Transfer Tax - County
%
$1,535
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,388
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,924
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)
$1,501
Misc.
Total Loan Closing
$5,316

Residual
As Repaired Value (ARV)
$597,100
Sale Costs
%
$35,826
Property Taxes
%
$1,945
Property Insurance
%
$751
Interest Carry - Purchase Loan Funding
$14,330
Interest Carry - Rehab Loan Funding
$3,732
Net Exit Price
$540,517
Cash Investment
$85,641
Loan payoff
$358,244
Estimated Profit
$96,633
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.