248875

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
%
%
%
%

$74,388

Cash Investment

$83,925

Profit

113%

Return On Equity

226%

Annualized ROE

Purchase Cost
Purchase Price
$299,370
Buyer's Premium
Purchase Closing Costs
$3,096
Loan Points
$6,286
Loan Closing Costs
$5,132
Total Acquisition Cost
$313,884
Initial Loan Funding
$239,496
Cash Required to Close
$74,388
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$74,388

Loan Terms
Initial Loan Funding
$239,496
Rehab Loan Funding
$74,800
Total Loan Commitment
$314,296
Points
$6,286
Loan Closing Costs
$5,132
Interest Carry
$15,846
Total Financing Cost
$27,264

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,096
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,096
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)
$1,317
Misc.
Total Loan Closing
$5,132

Residual
As Repaired Value (ARV)
$523,900
Sale Costs
%
$31,434
Property Taxes
%
$3,353
Property Insurance
%
$659
Interest Carry - Purchase Loan Funding
$12,574
Interest Carry - Rehab Loan Funding
$3,273
Net Exit Price
$472,608
Cash Investment
$74,388
Loan payoff
$314,296
Estimated Profit
$83,925
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.