248619

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
%
%
%
%

$85,325

Cash Investment

$97,872

Profit

115%

Return On Equity

229%

Annualized ROE

Purchase Cost
Purchase Price
$346,430
Buyer's Premium
Purchase Closing Costs
$3,425
Loan Points
$7,275
Loan Closing Costs
$5,339
Total Acquisition Cost
$362,469
Initial Loan Funding
$277,144
Cash Required to Close
$85,325
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$85,325

Loan Terms
Initial Loan Funding
$277,144
Rehab Loan Funding
$86,600
Total Loan Commitment
$363,744
Points
$7,275
Loan Closing Costs
$5,339
Interest Carry
$18,339
Total Financing Cost
$30,953

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,425
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,425
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)
$1,524
Misc.
Total Loan Closing
$5,339

Residual
As Repaired Value (ARV)
$606,300
Sale Costs
%
$36,378
Property Taxes
%
$3,880
Property Insurance
%
$762
Interest Carry - Purchase Loan Funding
$14,550
Interest Carry - Rehab Loan Funding
$3,789
Net Exit Price
$546,941
Cash Investment
$85,325
Loan payoff
$363,744
Estimated Profit
$97,872
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.