249896

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
%
%
%
%

$78,711

Cash Investment

$88,746

Profit

113%

Return On Equity

225%

Annualized ROE

Purchase Cost
Purchase Price
$312,990
Buyer's Premium
Purchase Closing Costs
$4,349
Loan Points
$6,572
Loan Closing Costs
$5,192
Total Acquisition Cost
$329,103
Initial Loan Funding
$250,392
Cash Required to Close
$78,711
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$78,711

Loan Terms
Initial Loan Funding
$250,392
Rehab Loan Funding
$78,200
Total Loan Commitment
$328,592
Points
$6,572
Loan Closing Costs
$5,192
Interest Carry
$16,567
Total Financing Cost
$28,331

Closing Costs
Deed/Transfer Tax - County
%
$1,158
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,191
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,349
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)
$1,377
Misc.
Total Loan Closing
$5,192

Residual
As Repaired Value (ARV)
$547,700
Sale Costs
%
$32,862
Property Taxes
%
$1,534
Property Insurance
%
$689
Interest Carry - Purchase Loan Funding
$13,146
Interest Carry - Rehab Loan Funding
$3,421
Net Exit Price
$496,049
Cash Investment
$78,711
Loan payoff
$328,592
Estimated Profit
$88,746
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.