251588

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
%
%
%
%

$85,724

Cash Investment

$98,404

Profit

115%

Return On Equity

230%

Annualized ROE

Purchase Cost
Purchase Price
$348,150
Buyer's Premium
Purchase Closing Costs
$3,437
Loan Points
$7,310
Loan Closing Costs
$5,347
Total Acquisition Cost
$364,244
Initial Loan Funding
$278,520
Cash Required to Close
$85,724
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$85,724

Loan Terms
Initial Loan Funding
$278,520
Rehab Loan Funding
$87,000
Total Loan Commitment
$365,520
Points
$7,310
Loan Closing Costs
$5,347
Interest Carry
$18,429
Total Financing Cost
$31,086

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,437
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,437
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)
$1,532
Misc.
Total Loan Closing
$5,347

Residual
As Repaired Value (ARV)
$609,300
Sale Costs
%
$36,558
Property Taxes
%
$3,899
Property Insurance
%
$766
Interest Carry - Purchase Loan Funding
$14,622
Interest Carry - Rehab Loan Funding
$3,806
Net Exit Price
$549,648
Cash Investment
$85,724
Loan payoff
$365,520
Estimated Profit
$98,404
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.