254933

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
%
%
%
%

$84,205

Cash Investment

$88,828

Profit

106%

Return On Equity

211%

Annualized ROE

Purchase Cost
Purchase Price
$323,780
Buyer's Premium
Purchase Closing Costs
$7,411
Loan Points
$6,798
Loan Closing Costs
$5,240
Total Acquisition Cost
$343,229
Initial Loan Funding
$259,024
Cash Required to Close
$84,205
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$84,205

Loan Terms
Initial Loan Funding
$259,024
Rehab Loan Funding
$80,900
Total Loan Commitment
$339,924
Points
$6,798
Loan Closing Costs
$5,240
Interest Carry
$17,138
Total Financing Cost
$29,176

Closing Costs
Deed/Transfer Tax - County
%
$4,144
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,266
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$7,411
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)
$1,425
Misc.
Total Loan Closing
$5,240

Residual
As Repaired Value (ARV)
$566,600
Sale Costs
%
$33,996
Property Taxes
%
$1,797
Property Insurance
%
$712
Interest Carry - Purchase Loan Funding
$13,599
Interest Carry - Rehab Loan Funding
$3,539
Net Exit Price
$512,957
Cash Investment
$84,205
Loan payoff
$339,924
Estimated Profit
$88,828
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.