249786

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
%
%
%
%

$84,157

Cash Investment

$96,323

Profit

115%

Return On Equity

229%

Annualized ROE

Purchase Cost
Purchase Price
$341,400
Buyer's Premium
Purchase Closing Costs
$3,390
Loan Points
$7,170
Loan Closing Costs
$5,317
Total Acquisition Cost
$357,277
Initial Loan Funding
$273,120
Cash Required to Close
$84,157
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$84,157

Loan Terms
Initial Loan Funding
$273,120
Rehab Loan Funding
$85,400
Total Loan Commitment
$358,520
Points
$7,170
Loan Closing Costs
$5,317
Interest Carry
$18,075
Total Financing Cost
$30,563

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,390
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,390
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)
$1,502
Misc.
Total Loan Closing
$5,317

Residual
As Repaired Value (ARV)
$597,500
Sale Costs
%
$35,850
Property Taxes
%
$3,824
Property Insurance
%
$751
Interest Carry - Purchase Loan Funding
$14,339
Interest Carry - Rehab Loan Funding
$3,736
Net Exit Price
$539,000
Cash Investment
$84,157
Loan payoff
$358,520
Estimated Profit
$96,323
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.