248327

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
%
%
%
%

$81,500

Cash Investment

$94,738

Profit

116%

Return On Equity

232%

Annualized ROE

Purchase Cost
Purchase Price
$329,970
Buyer's Premium
Purchase Closing Costs
$3,310
Loan Points
$6,930
Loan Closing Costs
$5,267
Total Acquisition Cost
$345,476
Initial Loan Funding
$263,976
Cash Required to Close
$81,500
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$81,500

Loan Terms
Initial Loan Funding
$263,976
Rehab Loan Funding
$82,500
Total Loan Commitment
$346,476
Points
$6,930
Loan Closing Costs
$5,267
Interest Carry
$17,468
Total Financing Cost
$29,665

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,310
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,310
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)
$1,452
Misc.
Total Loan Closing
$5,267

Residual
As Repaired Value (ARV)
$577,400
Sale Costs
%
$34,644
Property Taxes
%
$1,848
Property Insurance
%
$726
Interest Carry - Purchase Loan Funding
$13,859
Interest Carry - Rehab Loan Funding
$3,609
Net Exit Price
$522,714
Cash Investment
$81,500
Loan payoff
$346,476
Estimated Profit
$94,738
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.