253476

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
%
%
%
%

$78,154

Cash Investment

$88,624

Profit

113%

Return On Equity

227%

Annualized ROE

Purchase Cost
Purchase Price
$315,570
Buyer's Premium
Purchase Closing Costs
$3,209
Loan Points
$6,627
Loan Closing Costs
$5,204
Total Acquisition Cost
$330,610
Initial Loan Funding
$252,456
Cash Required to Close
$78,154
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$78,154

Loan Terms
Initial Loan Funding
$252,456
Rehab Loan Funding
$78,900
Total Loan Commitment
$331,356
Points
$6,627
Loan Closing Costs
$5,204
Interest Carry
$16,706
Total Financing Cost
$28,536

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,209
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,209
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)
$1,389
Misc.
Total Loan Closing
$5,204

Residual
As Repaired Value (ARV)
$552,200
Sale Costs
%
$33,132
Property Taxes
%
$3,534
Property Insurance
%
$694
Interest Carry - Purchase Loan Funding
$13,254
Interest Carry - Rehab Loan Funding
$3,452
Net Exit Price
$498,134
Cash Investment
$78,154
Loan payoff
$331,356
Estimated Profit
$88,624
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.