249113

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
%
%
%
%

$78,532

Cash Investment

$89,159

Profit

114%

Return On Equity

227%

Annualized ROE

Purchase Cost
Purchase Price
$317,200
Buyer's Premium
Purchase Closing Costs
$3,220
Loan Points
$6,661
Loan Closing Costs
$5,211
Total Acquisition Cost
$332,292
Initial Loan Funding
$253,760
Cash Required to Close
$78,532
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$78,532

Loan Terms
Initial Loan Funding
$253,760
Rehab Loan Funding
$79,300
Total Loan Commitment
$333,060
Points
$6,661
Loan Closing Costs
$5,211
Interest Carry
$16,792
Total Financing Cost
$28,664

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,220
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,220
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)
$1,396
Misc.
Total Loan Closing
$5,211

Residual
As Repaired Value (ARV)
$555,100
Sale Costs
%
$33,306
Property Taxes
%
$3,553
Property Insurance
%
$698
Interest Carry - Purchase Loan Funding
$13,322
Interest Carry - Rehab Loan Funding
$3,469
Net Exit Price
$500,752
Cash Investment
$78,532
Loan payoff
$333,060
Estimated Profit
$89,159
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.