249743

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
%
%
%
%

$84,967

Cash Investment

$96,620

Profit

114%

Return On Equity

227%

Annualized ROE

Purchase Cost
Purchase Price
$339,480
Buyer's Premium
Purchase Closing Costs
$4,632
Loan Points
$7,130
Loan Closing Costs
$5,309
Total Acquisition Cost
$356,551
Initial Loan Funding
$271,584
Cash Required to Close
$84,967
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$84,967

Loan Terms
Initial Loan Funding
$271,584
Rehab Loan Funding
$84,900
Total Loan Commitment
$356,484
Points
$7,130
Loan Closing Costs
$5,309
Interest Carry
$17,973
Total Financing Cost
$30,411

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)
$594,100
Sale Costs
%
$35,646
Property Taxes
%
$1,663
Property Insurance
%
$747
Interest Carry - Purchase Loan Funding
$14,258
Interest Carry - Rehab Loan Funding
$3,714
Net Exit Price
$538,071
Cash Investment
$84,967
Loan payoff
$356,484
Estimated Profit
$96,620
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.