248282

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
%
%
%
%

$85,299

Cash Investment

$97,128

Profit

114%

Return On Equity

228%

Annualized ROE

Purchase Cost
Purchase Price
$340,890
Buyer's Premium
Purchase Closing Costs
$4,648
Loan Points
$7,158
Loan Closing Costs
$5,315
Total Acquisition Cost
$358,011
Initial Loan Funding
$272,712
Cash Required to Close
$85,299
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$85,299

Loan Terms
Initial Loan Funding
$272,712
Rehab Loan Funding
$85,200
Total Loan Commitment
$357,912
Points
$7,158
Loan Closing Costs
$5,315
Interest Carry
$18,045
Total Financing Cost
$30,518

Closing Costs
Deed/Transfer Tax - County
%
$1,261
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,386
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,648
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)
$1,500
Misc.
Total Loan Closing
$5,315

Residual
As Repaired Value (ARV)
$596,600
Sale Costs
%
$35,796
Property Taxes
%
$1,670
Property Insurance
%
$750
Interest Carry - Purchase Loan Funding
$14,317
Interest Carry - Rehab Loan Funding
$3,728
Net Exit Price
$540,339
Cash Investment
$85,299
Loan payoff
$357,912
Estimated Profit
$97,128
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.