248891

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
%
%
%
%

$76,351

Cash Investment

$86,358

Profit

113%

Return On Equity

226%

Annualized ROE

Purchase Cost
Purchase Price
$307,810
Buyer's Premium
Purchase Closing Costs
$3,155
Loan Points
$6,465
Loan Closing Costs
$5,169
Total Acquisition Cost
$322,599
Initial Loan Funding
$246,248
Cash Required to Close
$76,351
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$76,351

Loan Terms
Initial Loan Funding
$246,248
Rehab Loan Funding
$77,000
Total Loan Commitment
$323,248
Points
$6,465
Loan Closing Costs
$5,169
Interest Carry
$16,297
Total Financing Cost
$27,931

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,155
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,155
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)
$1,354
Misc.
Total Loan Closing
$5,169

Residual
As Repaired Value (ARV)
$538,700
Sale Costs
%
$32,322
Property Taxes
%
$3,447
Property Insurance
%
$677
Interest Carry - Purchase Loan Funding
$12,928
Interest Carry - Rehab Loan Funding
$3,369
Net Exit Price
$485,957
Cash Investment
$76,351
Loan payoff
$323,248
Estimated Profit
$86,358
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.