254969

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
%
%
%
%

$80,114

Cash Investment

$83,932

Profit

105%

Return On Equity

210%

Annualized ROE

Purchase Cost
Purchase Price
$307,090
Buyer's Premium
Purchase Closing Costs
$7,080
Loan Points
$6,449
Loan Closing Costs
$5,166
Total Acquisition Cost
$325,786
Initial Loan Funding
$245,672
Cash Required to Close
$80,114
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$80,114

Loan Terms
Initial Loan Funding
$245,672
Rehab Loan Funding
$76,800
Total Loan Commitment
$322,472
Points
$6,449
Loan Closing Costs
$5,166
Interest Carry
$16,258
Total Financing Cost
$27,873

Closing Costs
Deed/Transfer Tax - County
%
$3,931
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,150
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$7,080
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)
$537,400
Sale Costs
%
$32,244
Property Taxes
%
$1,704
Property Insurance
%
$676
Interest Carry - Purchase Loan Funding
$12,898
Interest Carry - Rehab Loan Funding
$3,360
Net Exit Price
$486,518
Cash Investment
$80,114
Loan payoff
$322,472
Estimated Profit
$83,932
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.