249945

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
%
%
%
%

$76,875

Cash Investment

$86,626

Profit

113%

Return On Equity

225%

Annualized ROE

Purchase Cost
Purchase Price
$308,740
Buyer's Premium
Purchase Closing Costs
$3,470
Loan Points
$6,484
Loan Closing Costs
$5,173
Total Acquisition Cost
$323,867
Initial Loan Funding
$246,992
Cash Required to Close
$76,875
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$76,875

Loan Terms
Initial Loan Funding
$246,992
Rehab Loan Funding
$77,200
Total Loan Commitment
$324,192
Points
$6,484
Loan Closing Costs
$5,173
Interest Carry
$16,345
Total Financing Cost
$28,002

Closing Costs
Deed/Transfer Tax - County
%
$309
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,161
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,470
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)
$1,358
Misc.
Total Loan Closing
$5,173

Residual
As Repaired Value (ARV)
$540,300
Sale Costs
%
$32,418
Property Taxes
%
$3,165
Property Insurance
%
$679
Interest Carry - Purchase Loan Funding
$12,967
Interest Carry - Rehab Loan Funding
$3,378
Net Exit Price
$487,694
Cash Investment
$76,875
Loan payoff
$324,192
Estimated Profit
$86,626
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.