249592

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
%
%
%
%

$79,952

Cash Investment

$91,006

Profit

114%

Return On Equity

228%

Annualized ROE

Purchase Cost
Purchase Price
$323,310
Buyer's Premium
Purchase Closing Costs
$3,263
Loan Points
$6,789
Loan Closing Costs
$5,238
Total Acquisition Cost
$338,600
Initial Loan Funding
$258,648
Cash Required to Close
$79,952
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$79,952

Loan Terms
Initial Loan Funding
$258,648
Rehab Loan Funding
$80,800
Total Loan Commitment
$339,448
Points
$6,789
Loan Closing Costs
$5,238
Interest Carry
$17,114
Total Financing Cost
$29,141

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,263
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,263
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)
$1,423
Misc.
Total Loan Closing
$5,238

Residual
As Repaired Value (ARV)
$565,800
Sale Costs
%
$33,948
Property Taxes
%
$3,621
Property Insurance
%
$711
Interest Carry - Purchase Loan Funding
$13,579
Interest Carry - Rehab Loan Funding
$3,535
Net Exit Price
$510,406
Cash Investment
$79,952
Loan payoff
$339,448
Estimated Profit
$91,006
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.