247704

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
%
%
%
%

$82,627

Cash Investment

$92,835

Profit

112%

Return On Equity

225%

Annualized ROE

Purchase Cost
Purchase Price
$328,460
Buyer's Premium
Purchase Closing Costs
$4,777
Loan Points
$6,897
Loan Closing Costs
$5,260
Total Acquisition Cost
$345,395
Initial Loan Funding
$262,768
Cash Required to Close
$82,627
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$82,627

Loan Terms
Initial Loan Funding
$262,768
Rehab Loan Funding
$82,100
Total Loan Commitment
$344,868
Points
$6,897
Loan Closing Costs
$5,260
Interest Carry
$17,387
Total Financing Cost
$29,545

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
$4,777
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)
$574,800
Sale Costs
%
$34,488
Property Taxes
%
$1,872
Property Insurance
%
$723
Interest Carry - Purchase Loan Funding
$13,795
Interest Carry - Rehab Loan Funding
$3,592
Net Exit Price
$520,330
Cash Investment
$82,627
Loan payoff
$344,868
Estimated Profit
$92,835
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.