249155

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
%
%
%
%

$79,213

Cash Investment

$90,036

Profit

114%

Return On Equity

227%

Annualized ROE

Purchase Cost
Purchase Price
$320,130
Buyer's Premium
Purchase Closing Costs
$3,241
Loan Points
$6,722
Loan Closing Costs
$5,224
Total Acquisition Cost
$335,317
Initial Loan Funding
$256,104
Cash Required to Close
$79,213
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$79,213

Loan Terms
Initial Loan Funding
$256,104
Rehab Loan Funding
$80,000
Total Loan Commitment
$336,104
Points
$6,722
Loan Closing Costs
$5,224
Interest Carry
$16,945
Total Financing Cost
$28,891

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,241
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,241
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)
$1,409
Misc.
Total Loan Closing
$5,224

Residual
As Repaired Value (ARV)
$560,200
Sale Costs
%
$33,612
Property Taxes
%
$3,585
Property Insurance
%
$704
Interest Carry - Purchase Loan Funding
$13,445
Interest Carry - Rehab Loan Funding
$3,500
Net Exit Price
$505,353
Cash Investment
$79,213
Loan payoff
$336,104
Estimated Profit
$90,036
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.