248193

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
%
%
%
%

$78,013

Cash Investment

$88,546

Profit

114%

Return On Equity

227%

Annualized ROE

Purchase Cost
Purchase Price
$314,970
Buyer's Premium
Purchase Closing Costs
$3,205
Loan Points
$6,614
Loan Closing Costs
$5,201
Total Acquisition Cost
$329,989
Initial Loan Funding
$251,976
Cash Required to Close
$78,013
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$78,013

Loan Terms
Initial Loan Funding
$251,976
Rehab Loan Funding
$78,700
Total Loan Commitment
$330,676
Points
$6,614
Loan Closing Costs
$5,201
Interest Carry
$16,672
Total Financing Cost
$28,486

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,205
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,205
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)
$1,386
Misc.
Total Loan Closing
$5,201

Residual
As Repaired Value (ARV)
$551,200
Sale Costs
%
$33,072
Property Taxes
%
$3,528
Property Insurance
%
$693
Interest Carry - Purchase Loan Funding
$13,229
Interest Carry - Rehab Loan Funding
$3,443
Net Exit Price
$497,236
Cash Investment
$78,013
Loan payoff
$330,676
Estimated Profit
$88,546
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.