252866

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
%
%
%
%

$80,577

Cash Investment

$91,767

Profit

114%

Return On Equity

228%

Annualized ROE

Purchase Cost
Purchase Price
$326,000
Buyer's Premium
Purchase Closing Costs
$3,282
Loan Points
$6,846
Loan Closing Costs
$5,249
Total Acquisition Cost
$341,377
Initial Loan Funding
$260,800
Cash Required to Close
$80,577
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$80,577

Loan Terms
Initial Loan Funding
$260,800
Rehab Loan Funding
$81,500
Total Loan Commitment
$342,300
Points
$6,846
Loan Closing Costs
$5,249
Interest Carry
$17,258
Total Financing Cost
$29,353

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,282
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,282
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)
$1,434
Misc.
Total Loan Closing
$5,249

Residual
As Repaired Value (ARV)
$570,500
Sale Costs
%
$34,230
Property Taxes
%
$3,651
Property Insurance
%
$717
Interest Carry - Purchase Loan Funding
$13,692
Interest Carry - Rehab Loan Funding
$3,566
Net Exit Price
$514,644
Cash Investment
$80,577
Loan payoff
$342,300
Estimated Profit
$91,767
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.