253160

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
%
%
%
%

$85,979

Cash Investment

$98,268

Profit

114%

Return On Equity

229%

Annualized ROE

Purchase Cost
Purchase Price
$347,750
Buyer's Premium
Purchase Closing Costs
$3,782
Loan Points
$7,302
Loan Closing Costs
$5,345
Total Acquisition Cost
$364,179
Initial Loan Funding
$278,200
Cash Required to Close
$85,979
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$85,979

Loan Terms
Initial Loan Funding
$278,200
Rehab Loan Funding
$86,900
Total Loan Commitment
$365,100
Points
$7,302
Loan Closing Costs
$5,345
Interest Carry
$18,407
Total Financing Cost
$31,054

Closing Costs
Deed/Transfer Tax - County
%
$348
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,434
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,782
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)
$1,530
Misc.
Total Loan Closing
$5,345

Residual
As Repaired Value (ARV)
$608,600
Sale Costs
%
$36,516
Property Taxes
%
$3,564
Property Insurance
%
$765
Interest Carry - Purchase Loan Funding
$14,606
Interest Carry - Rehab Loan Funding
$3,802
Net Exit Price
$549,347
Cash Investment
$85,979
Loan payoff
$365,100
Estimated Profit
$98,268
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.