466675

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
%
%
%
%

$83,189

Cash Investment

$97,226

Profit

117%

Return On Equity

234%

Annualized ROE

Purchase Cost
Purchase Price
$337,240
Buyer's Premium
Purchase Closing Costs
$3,361
Loan Points
$7,082
Loan Closing Costs
$5,299
Total Acquisition Cost
$352,981
Initial Loan Funding
$269,792
Cash Required to Close
$83,189
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$83,189

Loan Terms
Initial Loan Funding
$269,792
Rehab Loan Funding
$84,300
Total Loan Commitment
$354,092
Points
$7,082
Loan Closing Costs
$5,299
Interest Carry
$17,852
Total Financing Cost
$30,233

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,361
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,361
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)
$1,484
Misc.
Total Loan Closing
$5,299

Residual
As Repaired Value (ARV)
$590,200
Sale Costs
%
$35,412
Property Taxes
%
$1,686
Property Insurance
%
$742
Interest Carry - Purchase Loan Funding
$14,164
Interest Carry - Rehab Loan Funding
$3,688
Net Exit Price
$534,508
Cash Investment
$83,189
Loan payoff
$354,092
Estimated Profit
$97,226
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.