252084

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
%
%
%
%

$82,074

Cash Investment

$93,034

Profit

113%

Return On Equity

227%

Annualized ROE

Purchase Cost
Purchase Price
$327,230
Buyer's Premium
Purchase Closing Costs
$4,501
Loan Points
$6,872
Loan Closing Costs
$5,255
Total Acquisition Cost
$343,858
Initial Loan Funding
$261,784
Cash Required to Close
$82,074
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$82,074

Loan Terms
Initial Loan Funding
$261,784
Rehab Loan Funding
$81,800
Total Loan Commitment
$343,584
Points
$6,872
Loan Closing Costs
$5,255
Interest Carry
$17,322
Total Financing Cost
$29,449

Closing Costs
Deed/Transfer Tax - County
%
$1,211
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,291
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,501
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)
$1,440
Misc.
Total Loan Closing
$5,255

Residual
As Repaired Value (ARV)
$572,700
Sale Costs
%
$34,362
Property Taxes
%
$1,603
Property Insurance
%
$720
Interest Carry - Purchase Loan Funding
$13,744
Interest Carry - Rehab Loan Funding
$3,579
Net Exit Price
$518,692
Cash Investment
$82,074
Loan payoff
$343,584
Estimated Profit
$93,034
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.