249387

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
%
%
%
%

$76,403

Cash Investment

$86,485

Profit

113%

Return On Equity

226%

Annualized ROE

Purchase Cost
Purchase Price
$308,040
Buyer's Premium
Purchase Closing Costs
$3,156
Loan Points
$6,469
Loan Closing Costs
$5,170
Total Acquisition Cost
$322,835
Initial Loan Funding
$246,432
Cash Required to Close
$76,403
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$76,403

Loan Terms
Initial Loan Funding
$246,432
Rehab Loan Funding
$77,000
Total Loan Commitment
$323,432
Points
$6,469
Loan Closing Costs
$5,170
Interest Carry
$16,306
Total Financing Cost
$27,945

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,156
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,156
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)
$1,355
Misc.
Total Loan Closing
$5,170

Residual
As Repaired Value (ARV)
$539,100
Sale Costs
%
$32,346
Property Taxes
%
$3,450
Property Insurance
%
$678
Interest Carry - Purchase Loan Funding
$12,938
Interest Carry - Rehab Loan Funding
$3,369
Net Exit Price
$486,320
Cash Investment
$76,403
Loan payoff
$323,432
Estimated Profit
$86,485
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.