466615

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
%
%
%
%

$80,747

Cash Investment

$94,011

Profit

116%

Return On Equity

233%

Annualized ROE

Purchase Cost
Purchase Price
$326,730
Buyer's Premium
Purchase Closing Costs
$3,287
Loan Points
$6,862
Loan Closing Costs
$5,253
Total Acquisition Cost
$342,131
Initial Loan Funding
$261,384
Cash Required to Close
$80,747
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$80,747

Loan Terms
Initial Loan Funding
$261,384
Rehab Loan Funding
$81,700
Total Loan Commitment
$343,084
Points
$6,862
Loan Closing Costs
$5,253
Interest Carry
$17,297
Total Financing Cost
$29,411

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,287
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,287
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)
$1,438
Misc.
Total Loan Closing
$5,253

Residual
As Repaired Value (ARV)
$571,800
Sale Costs
%
$34,308
Property Taxes
%
$1,634
Property Insurance
%
$719
Interest Carry - Purchase Loan Funding
$13,723
Interest Carry - Rehab Loan Funding
$3,574
Net Exit Price
$517,843
Cash Investment
$80,747
Loan payoff
$343,084
Estimated Profit
$94,011
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.