249563

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
%
%
%
%

$84,960

Cash Investment

$96,559

Profit

114%

Return On Equity

227%

Annualized ROE

Purchase Cost
Purchase Price
$339,450
Buyer's Premium
Purchase Closing Costs
$4,632
Loan Points
$7,129
Loan Closing Costs
$5,309
Total Acquisition Cost
$356,520
Initial Loan Funding
$271,560
Cash Required to Close
$84,960
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$84,960

Loan Terms
Initial Loan Funding
$271,560
Rehab Loan Funding
$84,900
Total Loan Commitment
$356,460
Points
$7,129
Loan Closing Costs
$5,309
Interest Carry
$17,971
Total Financing Cost
$30,409

Closing Costs
Deed/Transfer Tax - County
%
$1,256
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,376
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,632
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)
$1,494
Misc.
Total Loan Closing
$5,309

Residual
As Repaired Value (ARV)
$594,000
Sale Costs
%
$35,640
Property Taxes
%
$1,663
Property Insurance
%
$747
Interest Carry - Purchase Loan Funding
$14,257
Interest Carry - Rehab Loan Funding
$3,714
Net Exit Price
$537,979
Cash Investment
$84,960
Loan payoff
$356,460
Estimated Profit
$96,559
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.