248318

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
%
%
%
%

$84,767

Cash Investment

$97,161

Profit

115%

Return On Equity

229%

Annualized ROE

Purchase Cost
Purchase Price
$344,030
Buyer's Premium
Purchase Closing Costs
$3,408
Loan Points
$7,224
Loan Closing Costs
$5,329
Total Acquisition Cost
$359,991
Initial Loan Funding
$275,224
Cash Required to Close
$84,767
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$84,767

Loan Terms
Initial Loan Funding
$275,224
Rehab Loan Funding
$86,000
Total Loan Commitment
$361,224
Points
$7,224
Loan Closing Costs
$5,329
Interest Carry
$18,212
Total Financing Cost
$30,765

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,408
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,408
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)
$1,514
Misc.
Total Loan Closing
$5,329

Residual
As Repaired Value (ARV)
$602,100
Sale Costs
%
$36,126
Property Taxes
%
$3,853
Property Insurance
%
$757
Interest Carry - Purchase Loan Funding
$14,449
Interest Carry - Rehab Loan Funding
$3,763
Net Exit Price
$543,152
Cash Investment
$84,767
Loan payoff
$361,224
Estimated Profit
$97,161
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.