249384

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
%
%
%
%

$80,099

Cash Investment

$91,145

Profit

114%

Return On Equity

228%

Annualized ROE

Purchase Cost
Purchase Price
$323,940
Buyer's Premium
Purchase Closing Costs
$3,268
Loan Points
$6,803
Loan Closing Costs
$5,240
Total Acquisition Cost
$339,251
Initial Loan Funding
$259,152
Cash Required to Close
$80,099
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$80,099

Loan Terms
Initial Loan Funding
$259,152
Rehab Loan Funding
$81,000
Total Loan Commitment
$340,152
Points
$6,803
Loan Closing Costs
$5,240
Interest Carry
$17,149
Total Financing Cost
$29,193

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,268
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,268
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)
$1,425
Misc.
Total Loan Closing
$5,240

Residual
As Repaired Value (ARV)
$566,900
Sale Costs
%
$34,014
Property Taxes
%
$3,628
Property Insurance
%
$713
Interest Carry - Purchase Loan Funding
$13,605
Interest Carry - Rehab Loan Funding
$3,544
Net Exit Price
$511,396
Cash Investment
$80,099
Loan payoff
$340,152
Estimated Profit
$91,145
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.