488298

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
%
%
%
%

$81,915

Cash Investment

$95,591

Profit

117%

Return On Equity

233%

Annualized ROE

Purchase Cost
Purchase Price
$331,760
Buyer's Premium
Purchase Closing Costs
$3,322
Loan Points
$6,966
Loan Closing Costs
$5,275
Total Acquisition Cost
$347,323
Initial Loan Funding
$265,408
Cash Required to Close
$81,915
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$81,915

Loan Terms
Initial Loan Funding
$265,408
Rehab Loan Funding
$82,900
Total Loan Commitment
$348,308
Points
$6,966
Loan Closing Costs
$5,275
Interest Carry
$17,561
Total Financing Cost
$29,802

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,322
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,322
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)
$1,460
Misc.
Total Loan Closing
$5,275

Residual
As Repaired Value (ARV)
$580,600
Sale Costs
%
$34,836
Property Taxes
%
$1,659
Property Insurance
%
$730
Interest Carry - Purchase Loan Funding
$13,934
Interest Carry - Rehab Loan Funding
$3,627
Net Exit Price
$525,815
Cash Investment
$81,915
Loan payoff
$348,308
Estimated Profit
$95,591
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.