249404

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
%
%
%
%

$85,459

Cash Investment

$97,982

Profit

115%

Return On Equity

229%

Annualized ROE

Purchase Cost
Purchase Price
$347,000
Buyer's Premium
Purchase Closing Costs
$3,429
Loan Points
$7,288
Loan Closing Costs
$5,342
Total Acquisition Cost
$363,059
Initial Loan Funding
$277,600
Cash Required to Close
$85,459
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$85,459

Loan Terms
Initial Loan Funding
$277,600
Rehab Loan Funding
$86,800
Total Loan Commitment
$364,400
Points
$7,288
Loan Closing Costs
$5,342
Interest Carry
$18,372
Total Financing Cost
$31,001

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,429
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,429
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)
$1,527
Misc.
Total Loan Closing
$5,342

Residual
As Repaired Value (ARV)
$607,300
Sale Costs
%
$36,438
Property Taxes
%
$3,886
Property Insurance
%
$763
Interest Carry - Purchase Loan Funding
$14,574
Interest Carry - Rehab Loan Funding
$3,798
Net Exit Price
$547,841
Cash Investment
$85,459
Loan payoff
$364,400
Estimated Profit
$97,982
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.