248202

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
%
%
%
%

$83,949

Cash Investment

$96,102

Profit

115%

Return On Equity

229%

Annualized ROE

Purchase Cost
Purchase Price
$340,510
Buyer's Premium
Purchase Closing Costs
$3,384
Loan Points
$7,150
Loan Closing Costs
$5,313
Total Acquisition Cost
$356,357
Initial Loan Funding
$272,408
Cash Required to Close
$83,949
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$83,949

Loan Terms
Initial Loan Funding
$272,408
Rehab Loan Funding
$85,100
Total Loan Commitment
$357,508
Points
$7,150
Loan Closing Costs
$5,313
Interest Carry
$18,025
Total Financing Cost
$30,488

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,384
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,384
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)
$1,498
Misc.
Total Loan Closing
$5,313

Residual
As Repaired Value (ARV)
$595,900
Sale Costs
%
$35,754
Property Taxes
%
$3,814
Property Insurance
%
$749
Interest Carry - Purchase Loan Funding
$14,301
Interest Carry - Rehab Loan Funding
$3,723
Net Exit Price
$537,559
Cash Investment
$83,949
Loan payoff
$357,508
Estimated Profit
$96,102
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.