248601

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
%
%
%
%

$75,195

Cash Investment

$84,944

Profit

113%

Return On Equity

226%

Annualized ROE

Purchase Cost
Purchase Price
$302,840
Buyer's Premium
Purchase Closing Costs
$3,120
Loan Points
$6,359
Loan Closing Costs
$5,147
Total Acquisition Cost
$317,467
Initial Loan Funding
$242,272
Cash Required to Close
$75,195
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$75,195

Loan Terms
Initial Loan Funding
$242,272
Rehab Loan Funding
$75,700
Total Loan Commitment
$317,972
Points
$6,359
Loan Closing Costs
$5,147
Interest Carry
$16,031
Total Financing Cost
$27,538

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,120
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,120
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)
$1,332
Misc.
Total Loan Closing
$5,147

Residual
As Repaired Value (ARV)
$530,000
Sale Costs
%
$31,800
Property Taxes
%
$3,392
Property Insurance
%
$666
Interest Carry - Purchase Loan Funding
$12,719
Interest Carry - Rehab Loan Funding
$3,312
Net Exit Price
$478,111
Cash Investment
$75,195
Loan payoff
$317,972
Estimated Profit
$84,944
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.