248273

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
%
%
%
%

$80,813

Cash Investment

$92,046

Profit

114%

Return On Equity

228%

Annualized ROE

Purchase Cost
Purchase Price
$327,010
Buyer's Premium
Purchase Closing Costs
$3,289
Loan Points
$6,868
Loan Closing Costs
$5,254
Total Acquisition Cost
$342,421
Initial Loan Funding
$261,608
Cash Required to Close
$80,813
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$80,813

Loan Terms
Initial Loan Funding
$261,608
Rehab Loan Funding
$81,800
Total Loan Commitment
$343,408
Points
$6,868
Loan Closing Costs
$5,254
Interest Carry
$17,313
Total Financing Cost
$29,435

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,289
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,289
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)
$1,439
Misc.
Total Loan Closing
$5,254

Residual
As Repaired Value (ARV)
$572,300
Sale Costs
%
$34,338
Property Taxes
%
$3,663
Property Insurance
%
$719
Interest Carry - Purchase Loan Funding
$13,734
Interest Carry - Rehab Loan Funding
$3,579
Net Exit Price
$516,267
Cash Investment
$80,813
Loan payoff
$343,408
Estimated Profit
$92,046
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.