247577

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
%
%
%
%

$81,455

Cash Investment

$91,289

Profit

112%

Return On Equity

224%

Annualized ROE

Purchase Cost
Purchase Price
$323,510
Buyer's Premium
Purchase Closing Costs
$4,720
Loan Points
$6,794
Loan Closing Costs
$5,238
Total Acquisition Cost
$340,263
Initial Loan Funding
$258,808
Cash Required to Close
$81,455
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$81,455

Loan Terms
Initial Loan Funding
$258,808
Rehab Loan Funding
$80,900
Total Loan Commitment
$339,708
Points
$6,794
Loan Closing Costs
$5,238
Interest Carry
$17,127
Total Financing Cost
$29,159

Closing Costs
Deed/Transfer Tax - County
%
$1,456
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,265
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,720
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)
$1,423
Misc.
Total Loan Closing
$5,238

Residual
As Repaired Value (ARV)
$566,100
Sale Costs
%
$33,966
Property Taxes
%
$1,844
Property Insurance
%
$712
Interest Carry - Purchase Loan Funding
$13,587
Interest Carry - Rehab Loan Funding
$3,539
Net Exit Price
$512,451
Cash Investment
$81,455
Loan payoff
$339,708
Estimated Profit
$91,289
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.