252744

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
%
%
%
%

$80,150

Cash Investment

$90,741

Profit

113%

Return On Equity

226%

Annualized ROE

Purchase Cost
Purchase Price
$322,770
Buyer's Premium
Purchase Closing Costs
$3,582
Loan Points
$6,778
Loan Closing Costs
$5,235
Total Acquisition Cost
$338,366
Initial Loan Funding
$258,216
Cash Required to Close
$80,150
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$80,150

Loan Terms
Initial Loan Funding
$258,216
Rehab Loan Funding
$80,700
Total Loan Commitment
$338,916
Points
$6,778
Loan Closing Costs
$5,235
Interest Carry
$17,087
Total Financing Cost
$29,100

Closing Costs
Deed/Transfer Tax - County
%
$323
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,259
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,582
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)
$1,420
Misc.
Total Loan Closing
$5,235

Residual
As Repaired Value (ARV)
$564,800
Sale Costs
%
$33,888
Property Taxes
%
$3,308
Property Insurance
%
$710
Interest Carry - Purchase Loan Funding
$13,556
Interest Carry - Rehab Loan Funding
$3,531
Net Exit Price
$509,807
Cash Investment
$80,150
Loan payoff
$338,916
Estimated Profit
$90,741
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.