250988

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
%
%
%
%

$82,727

Cash Investment

$94,532

Profit

114%

Return On Equity

229%

Annualized ROE

Purchase Cost
Purchase Price
$335,250
Buyer's Premium
Purchase Closing Costs
$3,347
Loan Points
$7,040
Loan Closing Costs
$5,290
Total Acquisition Cost
$350,927
Initial Loan Funding
$268,200
Cash Required to Close
$82,727
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$82,727

Loan Terms
Initial Loan Funding
$268,200
Rehab Loan Funding
$83,800
Total Loan Commitment
$352,000
Points
$7,040
Loan Closing Costs
$5,290
Interest Carry
$17,747
Total Financing Cost
$30,077

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,347
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,347
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)
$1,475
Misc.
Total Loan Closing
$5,290

Residual
As Repaired Value (ARV)
$586,700
Sale Costs
%
$35,202
Property Taxes
%
$3,755
Property Insurance
%
$738
Interest Carry - Purchase Loan Funding
$14,081
Interest Carry - Rehab Loan Funding
$3,666
Net Exit Price
$529,259
Cash Investment
$82,727
Loan payoff
$352,000
Estimated Profit
$94,532
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.