247707

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
%
%
%
%

$87,704

Cash Investment

$99,158

Profit

113%

Return On Equity

226%

Annualized ROE

Purchase Cost
Purchase Price
$349,890
Buyer's Premium
Purchase Closing Costs
$5,024
Loan Points
$7,348
Loan Closing Costs
$5,355
Total Acquisition Cost
$367,616
Initial Loan Funding
$279,912
Cash Required to Close
$87,704
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$87,704

Loan Terms
Initial Loan Funding
$279,912
Rehab Loan Funding
$87,500
Total Loan Commitment
$367,412
Points
$7,348
Loan Closing Costs
$5,355
Interest Carry
$18,524
Total Financing Cost
$31,226

Closing Costs
Deed/Transfer Tax - County
%
$1,575
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,449
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,024
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)
$1,540
Misc.
Total Loan Closing
$5,355

Residual
As Repaired Value (ARV)
$612,300
Sale Costs
%
$36,738
Property Taxes
%
$1,994
Property Insurance
%
$770
Interest Carry - Purchase Loan Funding
$14,695
Interest Carry - Rehab Loan Funding
$3,828
Net Exit Price
$554,274
Cash Investment
$87,704
Loan payoff
$367,412
Estimated Profit
$99,158
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.