249574

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
%
%
%
%

$86,146

Cash Investment

$98,826

Profit

115%

Return On Equity

229%

Annualized ROE

Purchase Cost
Purchase Price
$349,960
Buyer's Premium
Purchase Closing Costs
$3,450
Loan Points
$7,349
Loan Closing Costs
$5,355
Total Acquisition Cost
$366,114
Initial Loan Funding
$279,968
Cash Required to Close
$86,146
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$86,146

Loan Terms
Initial Loan Funding
$279,968
Rehab Loan Funding
$87,500
Total Loan Commitment
$367,468
Points
$7,349
Loan Closing Costs
$5,355
Interest Carry
$18,526
Total Financing Cost
$31,231

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,450
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,450
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)
$1,540
Misc.
Total Loan Closing
$5,355

Residual
As Repaired Value (ARV)
$612,400
Sale Costs
%
$36,744
Property Taxes
%
$3,920
Property Insurance
%
$770
Interest Carry - Purchase Loan Funding
$14,698
Interest Carry - Rehab Loan Funding
$3,828
Net Exit Price
$552,440
Cash Investment
$86,146
Loan payoff
$367,468
Estimated Profit
$98,826
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.