248276

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
%
%
%
%

$78,748

Cash Investment

$88,760

Profit

113%

Return On Equity

225%

Annualized ROE

Purchase Cost
Purchase Price
$313,140
Buyer's Premium
Purchase Closing Costs
$4,351
Loan Points
$6,576
Loan Closing Costs
$5,193
Total Acquisition Cost
$329,260
Initial Loan Funding
$250,512
Cash Required to Close
$78,748
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$78,748

Loan Terms
Initial Loan Funding
$250,512
Rehab Loan Funding
$78,300
Total Loan Commitment
$328,812
Points
$6,576
Loan Closing Costs
$5,193
Interest Carry
$16,578
Total Financing Cost
$28,347

Closing Costs
Deed/Transfer Tax - County
%
$1,159
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,192
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,351
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)
$1,378
Misc.
Total Loan Closing
$5,193

Residual
As Repaired Value (ARV)
$548,000
Sale Costs
%
$32,880
Property Taxes
%
$1,534
Property Insurance
%
$689
Interest Carry - Purchase Loan Funding
$13,152
Interest Carry - Rehab Loan Funding
$3,426
Net Exit Price
$496,319
Cash Investment
$78,748
Loan payoff
$328,812
Estimated Profit
$88,760
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.