249771

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
%
%
%
%

$80,992

Cash Investment

$92,317

Profit

114%

Return On Equity

228%

Annualized ROE

Purchase Cost
Purchase Price
$327,790
Buyer's Premium
Purchase Closing Costs
$3,295
Loan Points
$6,883
Loan Closing Costs
$5,257
Total Acquisition Cost
$343,224
Initial Loan Funding
$262,232
Cash Required to Close
$80,992
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$80,992

Loan Terms
Initial Loan Funding
$262,232
Rehab Loan Funding
$81,900
Total Loan Commitment
$344,132
Points
$6,883
Loan Closing Costs
$5,257
Interest Carry
$17,350
Total Financing Cost
$29,490

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,295
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,295
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)
$1,442
Misc.
Total Loan Closing
$5,257

Residual
As Repaired Value (ARV)
$573,600
Sale Costs
%
$34,416
Property Taxes
%
$3,671
Property Insurance
%
$721
Interest Carry - Purchase Loan Funding
$13,767
Interest Carry - Rehab Loan Funding
$3,583
Net Exit Price
$517,441
Cash Investment
$80,992
Loan payoff
$344,132
Estimated Profit
$92,317
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.