252375

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
%
%
%
%

$85,023

Cash Investment

$97,003

Profit

114%

Return On Equity

228%

Annualized ROE

Purchase Cost
Purchase Price
$343,650
Buyer's Premium
Purchase Closing Costs
$3,749
Loan Points
$7,216
Loan Closing Costs
$5,327
Total Acquisition Cost
$359,943
Initial Loan Funding
$274,920
Cash Required to Close
$85,023
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$85,023

Loan Terms
Initial Loan Funding
$274,920
Rehab Loan Funding
$85,900
Total Loan Commitment
$360,820
Points
$7,216
Loan Closing Costs
$5,327
Interest Carry
$18,191
Total Financing Cost
$30,735

Closing Costs
Deed/Transfer Tax - County
%
$344
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,406
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,749
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)
$1,512
Misc.
Total Loan Closing
$5,327

Residual
As Repaired Value (ARV)
$601,400
Sale Costs
%
$36,084
Property Taxes
%
$3,522
Property Insurance
%
$756
Interest Carry - Purchase Loan Funding
$14,433
Interest Carry - Rehab Loan Funding
$3,758
Net Exit Price
$542,846
Cash Investment
$85,023
Loan payoff
$360,820
Estimated Profit
$97,003
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.