248910

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
%
%
%
%

$85,955

Cash Investment

$98,611

Profit

115%

Return On Equity

229%

Annualized ROE

Purchase Cost
Purchase Price
$349,140
Buyer's Premium
Purchase Closing Costs
$3,444
Loan Points
$7,332
Loan Closing Costs
$5,351
Total Acquisition Cost
$365,267
Initial Loan Funding
$279,312
Cash Required to Close
$85,955
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$85,955

Loan Terms
Initial Loan Funding
$279,312
Rehab Loan Funding
$87,300
Total Loan Commitment
$366,612
Points
$7,332
Loan Closing Costs
$5,351
Interest Carry
$18,483
Total Financing Cost
$31,167

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,444
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,444
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)
$1,536
Misc.
Total Loan Closing
$5,351

Residual
As Repaired Value (ARV)
$611,000
Sale Costs
%
$36,660
Property Taxes
%
$3,910
Property Insurance
%
$768
Interest Carry - Purchase Loan Funding
$14,664
Interest Carry - Rehab Loan Funding
$3,819
Net Exit Price
$551,178
Cash Investment
$85,955
Loan payoff
$366,612
Estimated Profit
$98,611
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.