247601

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
%
%
%
%

$80,013

Cash Investment

$89,508

Profit

112%

Return On Equity

224%

Annualized ROE

Purchase Cost
Purchase Price
$317,420
Buyer's Premium
Purchase Closing Costs
$4,650
Loan Points
$6,667
Loan Closing Costs
$5,212
Total Acquisition Cost
$333,949
Initial Loan Funding
$253,936
Cash Required to Close
$80,013
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$80,013

Loan Terms
Initial Loan Funding
$253,936
Rehab Loan Funding
$79,400
Total Loan Commitment
$333,336
Points
$6,667
Loan Closing Costs
$5,212
Interest Carry
$16,805
Total Financing Cost
$28,684

Closing Costs
Deed/Transfer Tax - County
%
$1,428
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,222
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,650
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)
$1,397
Misc.
Total Loan Closing
$5,212

Residual
As Repaired Value (ARV)
$555,500
Sale Costs
%
$33,330
Property Taxes
%
$1,809
Property Insurance
%
$698
Interest Carry - Purchase Loan Funding
$13,332
Interest Carry - Rehab Loan Funding
$3,474
Net Exit Price
$502,857
Cash Investment
$80,013
Loan payoff
$333,336
Estimated Profit
$89,508
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.