250438

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
%
%
%
%

$83,927

Cash Investment

$97,583

Profit

116%

Return On Equity

233%

Annualized ROE

Purchase Cost
Purchase Price
$338,960
Buyer's Premium
Purchase Closing Costs
$3,712
Loan Points
$7,117
Loan Closing Costs
$5,306
Total Acquisition Cost
$355,095
Initial Loan Funding
$271,168
Cash Required to Close
$83,927
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$83,927

Loan Terms
Initial Loan Funding
$271,168
Rehab Loan Funding
$84,700
Total Loan Commitment
$355,868
Points
$7,117
Loan Closing Costs
$5,306
Interest Carry
$17,942
Total Financing Cost
$30,366

Closing Costs
Deed/Transfer Tax - County
%
$339
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,373
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,712
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)
$1,491
Misc.
Total Loan Closing
$5,306

Residual
As Repaired Value (ARV)
$593,200
Sale Costs
%
$35,592
Property Taxes
%
$1,542
Property Insurance
%
$746
Interest Carry - Purchase Loan Funding
$14,236
Interest Carry - Rehab Loan Funding
$3,706
Net Exit Price
$537,378
Cash Investment
$83,927
Loan payoff
$355,868
Estimated Profit
$97,583
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.