466662

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
%
%
%
%

$77,335

Cash Investment

$89,593

Profit

116%

Return On Equity

232%

Annualized ROE

Purchase Cost
Purchase Price
$312,050
Buyer's Premium
Purchase Closing Costs
$3,184
Loan Points
$6,553
Loan Closing Costs
$5,188
Total Acquisition Cost
$326,975
Initial Loan Funding
$249,640
Cash Required to Close
$77,335
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$77,335

Loan Terms
Initial Loan Funding
$249,640
Rehab Loan Funding
$78,000
Total Loan Commitment
$327,640
Points
$6,553
Loan Closing Costs
$5,188
Interest Carry
$16,519
Total Financing Cost
$28,259

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,184
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,184
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)
$1,373
Misc.
Total Loan Closing
$5,188

Residual
As Repaired Value (ARV)
$546,100
Sale Costs
%
$32,766
Property Taxes
%
$1,560
Property Insurance
%
$687
Interest Carry - Purchase Loan Funding
$13,106
Interest Carry - Rehab Loan Funding
$3,413
Net Exit Price
$494,569
Cash Investment
$77,335
Loan payoff
$327,640
Estimated Profit
$89,593
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.