249061

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
%
%
%
%

$78,403

Cash Investment

$88,932

Profit

113%

Return On Equity

227%

Annualized ROE

Purchase Cost
Purchase Price
$316,640
Buyer's Premium
Purchase Closing Costs
$3,216
Loan Points
$6,650
Loan Closing Costs
$5,208
Total Acquisition Cost
$331,715
Initial Loan Funding
$253,312
Cash Required to Close
$78,403
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$78,403

Loan Terms
Initial Loan Funding
$253,312
Rehab Loan Funding
$79,200
Total Loan Commitment
$332,512
Points
$6,650
Loan Closing Costs
$5,208
Interest Carry
$16,764
Total Financing Cost
$28,622

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,216
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,216
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)
$1,393
Misc.
Total Loan Closing
$5,208

Residual
As Repaired Value (ARV)
$554,100
Sale Costs
%
$33,246
Property Taxes
%
$3,546
Property Insurance
%
$697
Interest Carry - Purchase Loan Funding
$13,299
Interest Carry - Rehab Loan Funding
$3,465
Net Exit Price
$499,847
Cash Investment
$78,403
Loan payoff
$332,512
Estimated Profit
$88,932
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.