248371

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
%
%
%
%

$85,779

Cash Investment

$98,425

Profit

115%

Return On Equity

229%

Annualized ROE

Purchase Cost
Purchase Price
$348,380
Buyer's Premium
Purchase Closing Costs
$3,439
Loan Points
$7,316
Loan Closing Costs
$5,348
Total Acquisition Cost
$364,483
Initial Loan Funding
$278,704
Cash Required to Close
$85,779
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$85,779

Loan Terms
Initial Loan Funding
$278,704
Rehab Loan Funding
$87,100
Total Loan Commitment
$365,804
Points
$7,316
Loan Closing Costs
$5,348
Interest Carry
$18,443
Total Financing Cost
$31,107

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,439
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,439
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)
$1,533
Misc.
Total Loan Closing
$5,348

Residual
As Repaired Value (ARV)
$609,700
Sale Costs
%
$36,582
Property Taxes
%
$3,902
Property Insurance
%
$766
Interest Carry - Purchase Loan Funding
$14,632
Interest Carry - Rehab Loan Funding
$3,811
Net Exit Price
$550,007
Cash Investment
$85,779
Loan payoff
$365,804
Estimated Profit
$98,425
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.