249007

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
%
%
%
%

$84,051

Cash Investment

$96,271

Profit

115%

Return On Equity

229%

Annualized ROE

Purchase Cost
Purchase Price
$340,950
Buyer's Premium
Purchase Closing Costs
$3,387
Loan Points
$7,159
Loan Closing Costs
$5,315
Total Acquisition Cost
$356,811
Initial Loan Funding
$272,760
Cash Required to Close
$84,051
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$84,051

Loan Terms
Initial Loan Funding
$272,760
Rehab Loan Funding
$85,200
Total Loan Commitment
$357,960
Points
$7,159
Loan Closing Costs
$5,315
Interest Carry
$18,047
Total Financing Cost
$30,522

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,387
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,387
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)
$1,500
Misc.
Total Loan Closing
$5,315

Residual
As Repaired Value (ARV)
$596,700
Sale Costs
%
$35,802
Property Taxes
%
$3,819
Property Insurance
%
$750
Interest Carry - Purchase Loan Funding
$14,320
Interest Carry - Rehab Loan Funding
$3,728
Net Exit Price
$538,282
Cash Investment
$84,051
Loan payoff
$357,960
Estimated Profit
$96,271
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.