252740

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
%
%
%
%

$81,325

Cash Investment

$94,146

Profit

116%

Return On Equity

232%

Annualized ROE

Purchase Cost
Purchase Price
$327,800
Buyer's Premium
Purchase Closing Costs
$3,622
Loan Points
$6,885
Loan Closing Costs
$5,257
Total Acquisition Cost
$343,565
Initial Loan Funding
$262,240
Cash Required to Close
$81,325
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$81,325

Loan Terms
Initial Loan Funding
$262,240
Rehab Loan Funding
$82,000
Total Loan Commitment
$344,240
Points
$6,885
Loan Closing Costs
$5,257
Interest Carry
$17,355
Total Financing Cost
$29,497

Closing Costs
Deed/Transfer Tax - County
%
$328
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,295
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,622
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)
$1,442
Misc.
Total Loan Closing
$5,257

Residual
As Repaired Value (ARV)
$573,700
Sale Costs
%
$34,422
Property Taxes
%
$1,491
Property Insurance
%
$721
Interest Carry - Purchase Loan Funding
$13,768
Interest Carry - Rehab Loan Funding
$3,588
Net Exit Price
$519,710
Cash Investment
$81,325
Loan payoff
$344,240
Estimated Profit
$94,146
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.