250167

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
%
%
%
%

$85,845

Cash Investment

$97,968

Profit

114%

Return On Equity

228%

Annualized ROE

Purchase Cost
Purchase Price
$347,170
Buyer's Premium
Purchase Closing Costs
$3,777
Loan Points
$7,291
Loan Closing Costs
$5,343
Total Acquisition Cost
$363,581
Initial Loan Funding
$277,736
Cash Required to Close
$85,845
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$85,845

Loan Terms
Initial Loan Funding
$277,736
Rehab Loan Funding
$86,800
Total Loan Commitment
$364,536
Points
$7,291
Loan Closing Costs
$5,343
Interest Carry
$18,379
Total Financing Cost
$31,012

Closing Costs
Deed/Transfer Tax - County
%
$347
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,430
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,777
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)
$1,528
Misc.
Total Loan Closing
$5,343

Residual
As Repaired Value (ARV)
$607,500
Sale Costs
%
$36,450
Property Taxes
%
$3,558
Property Insurance
%
$764
Interest Carry - Purchase Loan Funding
$14,581
Interest Carry - Rehab Loan Funding
$3,798
Net Exit Price
$548,349
Cash Investment
$85,845
Loan payoff
$364,536
Estimated Profit
$97,968
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.