252174

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
%
%
%
%

$76,839

Cash Investment

$88,372

Profit

115%

Return On Equity

230%

Annualized ROE

Purchase Cost
Purchase Price
$308,590
Buyer's Premium
Purchase Closing Costs
$3,469
Loan Points
$6,479
Loan Closing Costs
$5,173
Total Acquisition Cost
$323,711
Initial Loan Funding
$246,872
Cash Required to Close
$76,839
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$76,839

Loan Terms
Initial Loan Funding
$246,872
Rehab Loan Funding
$77,100
Total Loan Commitment
$323,972
Points
$6,479
Loan Closing Costs
$5,173
Interest Carry
$16,334
Total Financing Cost
$27,986

Closing Costs
Deed/Transfer Tax - County
%
$309
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,160
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,469
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)
$1,358
Misc.
Total Loan Closing
$5,173

Residual
As Repaired Value (ARV)
$540,000
Sale Costs
%
$32,400
Property Taxes
%
$1,404
Property Insurance
%
$679
Interest Carry - Purchase Loan Funding
$12,961
Interest Carry - Rehab Loan Funding
$3,373
Net Exit Price
$489,183
Cash Investment
$76,839
Loan payoff
$323,972
Estimated Profit
$88,372
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.