249172

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
%
%
%
%

$85,522

Cash Investment

$98,055

Profit

115%

Return On Equity

229%

Annualized ROE

Purchase Cost
Purchase Price
$347,280
Buyer's Premium
Purchase Closing Costs
$3,431
Loan Points
$7,292
Loan Closing Costs
$5,343
Total Acquisition Cost
$363,346
Initial Loan Funding
$277,824
Cash Required to Close
$85,522
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$85,522

Loan Terms
Initial Loan Funding
$277,824
Rehab Loan Funding
$86,800
Total Loan Commitment
$364,624
Points
$7,292
Loan Closing Costs
$5,343
Interest Carry
$18,383
Total Financing Cost
$31,019

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,431
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,431
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)
$1,528
Misc.
Total Loan Closing
$5,343

Residual
As Repaired Value (ARV)
$607,700
Sale Costs
%
$36,462
Property Taxes
%
$3,890
Property Insurance
%
$764
Interest Carry - Purchase Loan Funding
$14,586
Interest Carry - Rehab Loan Funding
$3,798
Net Exit Price
$548,201
Cash Investment
$85,522
Loan payoff
$364,624
Estimated Profit
$98,055
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.