253143

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
%
%
%
%

$76,170

Cash Investment

$86,099

Profit

113%

Return On Equity

226%

Annualized ROE

Purchase Cost
Purchase Price
$307,030
Buyer's Premium
Purchase Closing Costs
$3,149
Loan Points
$6,448
Loan Closing Costs
$5,166
Total Acquisition Cost
$321,794
Initial Loan Funding
$245,624
Cash Required to Close
$76,170
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$76,170

Loan Terms
Initial Loan Funding
$245,624
Rehab Loan Funding
$76,800
Total Loan Commitment
$322,424
Points
$6,448
Loan Closing Costs
$5,166
Interest Carry
$16,255
Total Financing Cost
$27,870

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,149
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,149
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)
$1,351
Misc.
Total Loan Closing
$5,166

Residual
As Repaired Value (ARV)
$537,300
Sale Costs
%
$32,238
Property Taxes
%
$3,439
Property Insurance
%
$675
Interest Carry - Purchase Loan Funding
$12,895
Interest Carry - Rehab Loan Funding
$3,360
Net Exit Price
$484,693
Cash Investment
$76,170
Loan payoff
$322,424
Estimated Profit
$86,099
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.