249161

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
%
%
%
%

$80,358

Cash Investment

$90,770

Profit

113%

Return On Equity

226%

Annualized ROE

Purchase Cost
Purchase Price
$319,960
Buyer's Premium
Purchase Closing Costs
$4,424
Loan Points
$6,719
Loan Closing Costs
$5,223
Total Acquisition Cost
$336,326
Initial Loan Funding
$255,968
Cash Required to Close
$80,358
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$80,358

Loan Terms
Initial Loan Funding
$255,968
Rehab Loan Funding
$80,000
Total Loan Commitment
$335,968
Points
$6,719
Loan Closing Costs
$5,223
Interest Carry
$16,938
Total Financing Cost
$28,881

Closing Costs
Deed/Transfer Tax - County
%
$1,184
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,240
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,424
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)
$1,408
Misc.
Total Loan Closing
$5,223

Residual
As Repaired Value (ARV)
$559,900
Sale Costs
%
$33,594
Property Taxes
%
$1,568
Property Insurance
%
$704
Interest Carry - Purchase Loan Funding
$13,438
Interest Carry - Rehab Loan Funding
$3,500
Net Exit Price
$507,096
Cash Investment
$80,358
Loan payoff
$335,968
Estimated Profit
$90,770
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.