248456

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
%
%
%
%

$76,675

Cash Investment

$86,779

Profit

113%

Return On Equity

226%

Annualized ROE

Purchase Cost
Purchase Price
$309,210
Buyer's Premium
Purchase Closing Costs
$3,164
Loan Points
$6,493
Loan Closing Costs
$5,176
Total Acquisition Cost
$324,043
Initial Loan Funding
$247,368
Cash Required to Close
$76,675
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$76,675

Loan Terms
Initial Loan Funding
$247,368
Rehab Loan Funding
$77,300
Total Loan Commitment
$324,668
Points
$6,493
Loan Closing Costs
$5,176
Interest Carry
$16,369
Total Financing Cost
$28,038

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,164
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,164
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)
$1,361
Misc.
Total Loan Closing
$5,176

Residual
As Repaired Value (ARV)
$541,100
Sale Costs
%
$32,466
Property Taxes
%
$3,463
Property Insurance
%
$680
Interest Carry - Purchase Loan Funding
$12,987
Interest Carry - Rehab Loan Funding
$3,382
Net Exit Price
$488,122
Cash Investment
$76,675
Loan payoff
$324,668
Estimated Profit
$86,779
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.