249138

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
%
%
%
%

$84,482

Cash Investment

$96,744

Profit

115%

Return On Equity

229%

Annualized ROE

Purchase Cost
Purchase Price
$342,800
Buyer's Premium
Purchase Closing Costs
$3,400
Loan Points
$7,199
Loan Closing Costs
$5,323
Total Acquisition Cost
$358,722
Initial Loan Funding
$274,240
Cash Required to Close
$84,482
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$84,482

Loan Terms
Initial Loan Funding
$274,240
Rehab Loan Funding
$85,700
Total Loan Commitment
$359,940
Points
$7,199
Loan Closing Costs
$5,323
Interest Carry
$18,147
Total Financing Cost
$30,669

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,400
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,400
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)
$1,508
Misc.
Total Loan Closing
$5,323

Residual
As Repaired Value (ARV)
$599,900
Sale Costs
%
$35,994
Property Taxes
%
$3,839
Property Insurance
%
$754
Interest Carry - Purchase Loan Funding
$14,398
Interest Carry - Rehab Loan Funding
$3,749
Net Exit Price
$541,166
Cash Investment
$84,482
Loan payoff
$359,940
Estimated Profit
$96,744
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.