251432

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
%
%
%
%

$79,936

Cash Investment

$90,446

Profit

113%

Return On Equity

226%

Annualized ROE

Purchase Cost
Purchase Price
$321,850
Buyer's Premium
Purchase Closing Costs
$3,575
Loan Points
$6,760
Loan Closing Costs
$5,231
Total Acquisition Cost
$337,416
Initial Loan Funding
$257,480
Cash Required to Close
$79,936
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$79,936

Loan Terms
Initial Loan Funding
$257,480
Rehab Loan Funding
$80,500
Total Loan Commitment
$337,980
Points
$6,760
Loan Closing Costs
$5,231
Interest Carry
$17,040
Total Financing Cost
$29,030

Closing Costs
Deed/Transfer Tax - County
%
$322
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,253
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,575
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)
$1,416
Misc.
Total Loan Closing
$5,231

Residual
As Repaired Value (ARV)
$563,200
Sale Costs
%
$33,792
Property Taxes
%
$3,299
Property Insurance
%
$708
Interest Carry - Purchase Loan Funding
$13,518
Interest Carry - Rehab Loan Funding
$3,522
Net Exit Price
$508,361
Cash Investment
$79,936
Loan payoff
$337,980
Estimated Profit
$90,446
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.