248898

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
%
%
%
%

$83,418

Cash Investment

$95,353

Profit

114%

Return On Equity

229%

Annualized ROE

Purchase Cost
Purchase Price
$338,220
Buyer's Premium
Purchase Closing Costs
$3,368
Loan Points
$7,104
Loan Closing Costs
$5,303
Total Acquisition Cost
$353,994
Initial Loan Funding
$270,576
Cash Required to Close
$83,418
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$83,418

Loan Terms
Initial Loan Funding
$270,576
Rehab Loan Funding
$84,600
Total Loan Commitment
$355,176
Points
$7,104
Loan Closing Costs
$5,303
Interest Carry
$17,906
Total Financing Cost
$30,313

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,368
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,368
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)
$1,488
Misc.
Total Loan Closing
$5,303

Residual
As Repaired Value (ARV)
$591,900
Sale Costs
%
$35,514
Property Taxes
%
$3,788
Property Insurance
%
$744
Interest Carry - Purchase Loan Funding
$14,205
Interest Carry - Rehab Loan Funding
$3,701
Net Exit Price
$533,947
Cash Investment
$83,418
Loan payoff
$355,176
Estimated Profit
$95,353
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.