249318

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
%
%
%
%

$76,850

Cash Investment

$86,976

Profit

113%

Return On Equity

226%

Annualized ROE

Purchase Cost
Purchase Price
$309,960
Buyer's Premium
Purchase Closing Costs
$3,170
Loan Points
$6,509
Loan Closing Costs
$5,179
Total Acquisition Cost
$324,818
Initial Loan Funding
$247,968
Cash Required to Close
$76,850
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$76,850

Loan Terms
Initial Loan Funding
$247,968
Rehab Loan Funding
$77,500
Total Loan Commitment
$325,468
Points
$6,509
Loan Closing Costs
$5,179
Interest Carry
$16,409
Total Financing Cost
$28,097

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,170
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,170
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)
$1,364
Misc.
Total Loan Closing
$5,179

Residual
As Repaired Value (ARV)
$542,400
Sale Costs
%
$32,544
Property Taxes
%
$3,472
Property Insurance
%
$682
Interest Carry - Purchase Loan Funding
$13,018
Interest Carry - Rehab Loan Funding
$3,391
Net Exit Price
$489,294
Cash Investment
$76,850
Loan payoff
$325,468
Estimated Profit
$86,976
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.