248986

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
%
%
%
%

$86,380

Cash Investment

$99,212

Profit

115%

Return On Equity

230%

Annualized ROE

Purchase Cost
Purchase Price
$350,970
Buyer's Premium
Purchase Closing Costs
$3,457
Loan Points
$7,370
Loan Closing Costs
$5,359
Total Acquisition Cost
$367,156
Initial Loan Funding
$280,776
Cash Required to Close
$86,380
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$86,380

Loan Terms
Initial Loan Funding
$280,776
Rehab Loan Funding
$87,700
Total Loan Commitment
$368,476
Points
$7,370
Loan Closing Costs
$5,359
Interest Carry
$18,578
Total Financing Cost
$31,306

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,457
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,457
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)
$1,544
Misc.
Total Loan Closing
$5,359

Residual
As Repaired Value (ARV)
$614,200
Sale Costs
%
$36,852
Property Taxes
%
$3,931
Property Insurance
%
$772
Interest Carry - Purchase Loan Funding
$14,741
Interest Carry - Rehab Loan Funding
$3,837
Net Exit Price
$554,067
Cash Investment
$86,380
Loan payoff
$368,476
Estimated Profit
$99,212
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.