252947

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
%
%
%
%

$83,496

Cash Investment

$95,549

Profit

114%

Return On Equity

229%

Annualized ROE

Purchase Cost
Purchase Price
$338,560
Buyer's Premium
Purchase Closing Costs
$3,370
Loan Points
$7,109
Loan Closing Costs
$5,305
Total Acquisition Cost
$354,344
Initial Loan Funding
$270,848
Cash Required to Close
$83,496
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$83,496

Loan Terms
Initial Loan Funding
$270,848
Rehab Loan Funding
$84,600
Total Loan Commitment
$355,448
Points
$7,109
Loan Closing Costs
$5,305
Interest Carry
$17,921
Total Financing Cost
$30,334

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,370
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,370
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)
$1,490
Misc.
Total Loan Closing
$5,305

Residual
As Repaired Value (ARV)
$592,500
Sale Costs
%
$35,550
Property Taxes
%
$3,792
Property Insurance
%
$745
Interest Carry - Purchase Loan Funding
$14,220
Interest Carry - Rehab Loan Funding
$3,701
Net Exit Price
$534,493
Cash Investment
$83,496
Loan payoff
$355,448
Estimated Profit
$95,549
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.