486209

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
%
%
%
%

$81,537

Cash Investment

$92,999

Profit

114%

Return On Equity

228%

Annualized ROE

Purchase Cost
Purchase Price
$330,130
Buyer's Premium
Purchase Closing Costs
$3,311
Loan Points
$6,932
Loan Closing Costs
$5,268
Total Acquisition Cost
$345,641
Initial Loan Funding
$264,104
Cash Required to Close
$81,537
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$81,537

Loan Terms
Initial Loan Funding
$264,104
Rehab Loan Funding
$82,500
Total Loan Commitment
$346,604
Points
$6,932
Loan Closing Costs
$5,268
Interest Carry
$17,475
Total Financing Cost
$29,674

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,311
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,311
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)
$1,453
Misc.
Total Loan Closing
$5,268

Residual
As Repaired Value (ARV)
$577,700
Sale Costs
%
$34,662
Property Taxes
%
$3,697
Property Insurance
%
$726
Interest Carry - Purchase Loan Funding
$13,865
Interest Carry - Rehab Loan Funding
$3,609
Net Exit Price
$521,139
Cash Investment
$81,537
Loan payoff
$346,604
Estimated Profit
$92,999
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.