252546

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
%
%
%
%

$82,643

Cash Investment

$94,464

Profit

114%

Return On Equity

229%

Annualized ROE

Purchase Cost
Purchase Price
$334,890
Buyer's Premium
Purchase Closing Costs
$3,344
Loan Points
$7,032
Loan Closing Costs
$5,289
Total Acquisition Cost
$350,555
Initial Loan Funding
$267,912
Cash Required to Close
$82,643
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$82,643

Loan Terms
Initial Loan Funding
$267,912
Rehab Loan Funding
$83,700
Total Loan Commitment
$351,612
Points
$7,032
Loan Closing Costs
$5,289
Interest Carry
$17,727
Total Financing Cost
$30,048

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,344
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,344
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)
$1,474
Misc.
Total Loan Closing
$5,289

Residual
As Repaired Value (ARV)
$586,100
Sale Costs
%
$35,166
Property Taxes
%
$3,751
Property Insurance
%
$737
Interest Carry - Purchase Loan Funding
$14,065
Interest Carry - Rehab Loan Funding
$3,662
Net Exit Price
$528,719
Cash Investment
$82,643
Loan payoff
$351,612
Estimated Profit
$94,464
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.