433071

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
%
%
%
%

$80,572

Cash Investment

$91,191

Profit

113%

Return On Equity

226%

Annualized ROE

Purchase Cost
Purchase Price
$320,870
Buyer's Premium
Purchase Closing Costs
$4,433
Loan Points
$6,738
Loan Closing Costs
$5,227
Total Acquisition Cost
$337,268
Initial Loan Funding
$256,696
Cash Required to Close
$80,572
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$80,572

Loan Terms
Initial Loan Funding
$256,696
Rehab Loan Funding
$80,200
Total Loan Commitment
$336,896
Points
$6,738
Loan Closing Costs
$5,227
Interest Carry
$16,985
Total Financing Cost
$28,950

Closing Costs
Deed/Transfer Tax - County
%
$1,187
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,246
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,433
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)
$1,412
Misc.
Total Loan Closing
$5,227

Residual
As Repaired Value (ARV)
$561,500
Sale Costs
%
$33,690
Property Taxes
%
$1,460
Property Insurance
%
$706
Interest Carry - Purchase Loan Funding
$13,477
Interest Carry - Rehab Loan Funding
$3,509
Net Exit Price
$508,659
Cash Investment
$80,572
Loan payoff
$336,896
Estimated Profit
$91,191
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.