253330

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
%
%
%
%

$78,724

Cash Investment

$88,989

Profit

113%

Return On Equity

226%

Annualized ROE

Purchase Cost
Purchase Price
$316,660
Buyer's Premium
Purchase Closing Costs
$3,533
Loan Points
$6,651
Loan Closing Costs
$5,208
Total Acquisition Cost
$332,052
Initial Loan Funding
$253,328
Cash Required to Close
$78,724
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$78,724

Loan Terms
Initial Loan Funding
$253,328
Rehab Loan Funding
$79,200
Total Loan Commitment
$332,528
Points
$6,651
Loan Closing Costs
$5,208
Interest Carry
$16,765
Total Financing Cost
$28,624

Closing Costs
Deed/Transfer Tax - County
%
$317
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,217
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,533
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)
$1,393
Misc.
Total Loan Closing
$5,208

Residual
As Repaired Value (ARV)
$554,200
Sale Costs
%
$33,252
Property Taxes
%
$3,246
Property Insurance
%
$697
Interest Carry - Purchase Loan Funding
$13,300
Interest Carry - Rehab Loan Funding
$3,465
Net Exit Price
$500,241
Cash Investment
$78,724
Loan payoff
$332,528
Estimated Profit
$88,989
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.