248754

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
%
%
%
%

$78,042

Cash Investment

$88,498

Profit

113%

Return On Equity

227%

Annualized ROE

Purchase Cost
Purchase Price
$315,090
Buyer's Premium
Purchase Closing Costs
$3,206
Loan Points
$6,617
Loan Closing Costs
$5,201
Total Acquisition Cost
$330,114
Initial Loan Funding
$252,072
Cash Required to Close
$78,042
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$78,042

Loan Terms
Initial Loan Funding
$252,072
Rehab Loan Funding
$78,800
Total Loan Commitment
$330,872
Points
$6,617
Loan Closing Costs
$5,201
Interest Carry
$16,681
Total Financing Cost
$28,500

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,206
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,206
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)
$1,386
Misc.
Total Loan Closing
$5,201

Residual
As Repaired Value (ARV)
$551,400
Sale Costs
%
$33,084
Property Taxes
%
$3,529
Property Insurance
%
$693
Interest Carry - Purchase Loan Funding
$13,234
Interest Carry - Rehab Loan Funding
$3,448
Net Exit Price
$497,413
Cash Investment
$78,042
Loan payoff
$330,872
Estimated Profit
$88,498
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.