249680

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
%
%
%
%

$80,167

Cash Investment

$91,195

Profit

114%

Return On Equity

228%

Annualized ROE

Purchase Cost
Purchase Price
$324,230
Buyer's Premium
Purchase Closing Costs
$3,270
Loan Points
$6,810
Loan Closing Costs
$5,242
Total Acquisition Cost
$339,551
Initial Loan Funding
$259,384
Cash Required to Close
$80,167
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$80,167

Loan Terms
Initial Loan Funding
$259,384
Rehab Loan Funding
$81,100
Total Loan Commitment
$340,484
Points
$6,810
Loan Closing Costs
$5,242
Interest Carry
$17,166
Total Financing Cost
$29,217

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,270
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,270
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)
$1,427
Misc.
Total Loan Closing
$5,242

Residual
As Repaired Value (ARV)
$567,400
Sale Costs
%
$34,044
Property Taxes
%
$3,631
Property Insurance
%
$713
Interest Carry - Purchase Loan Funding
$13,618
Interest Carry - Rehab Loan Funding
$3,548
Net Exit Price
$511,846
Cash Investment
$80,167
Loan payoff
$340,484
Estimated Profit
$91,195
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.