248854

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
%
%
%
%

$84,328

Cash Investment

$96,543

Profit

115%

Return On Equity

229%

Annualized ROE

Purchase Cost
Purchase Price
$342,140
Buyer's Premium
Purchase Closing Costs
$3,395
Loan Points
$7,184
Loan Closing Costs
$5,320
Total Acquisition Cost
$358,040
Initial Loan Funding
$273,712
Cash Required to Close
$84,328
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$84,328

Loan Terms
Initial Loan Funding
$273,712
Rehab Loan Funding
$85,500
Total Loan Commitment
$359,212
Points
$7,184
Loan Closing Costs
$5,320
Interest Carry
$18,111
Total Financing Cost
$30,615

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,395
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,395
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)
$1,505
Misc.
Total Loan Closing
$5,320

Residual
As Repaired Value (ARV)
$598,700
Sale Costs
%
$35,922
Property Taxes
%
$3,832
Property Insurance
%
$753
Interest Carry - Purchase Loan Funding
$14,370
Interest Carry - Rehab Loan Funding
$3,741
Net Exit Price
$540,083
Cash Investment
$84,328
Loan payoff
$359,212
Estimated Profit
$96,543
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.