520254

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
%
%
%
%

$82,295

Cash Investment

$93,425

Profit

114%

Return On Equity

227%

Annualized ROE

Purchase Cost
Purchase Price
$328,170
Buyer's Premium
Purchase Closing Costs
$4,511
Loan Points
$6,891
Loan Closing Costs
$5,259
Total Acquisition Cost
$344,831
Initial Loan Funding
$262,536
Cash Required to Close
$82,295
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$82,295

Loan Terms
Initial Loan Funding
$262,536
Rehab Loan Funding
$82,000
Total Loan Commitment
$344,536
Points
$6,891
Loan Closing Costs
$5,259
Interest Carry
$17,371
Total Financing Cost
$29,520

Closing Costs
Deed/Transfer Tax - County
%
$1,214
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,297
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,511
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)
$1,444
Misc.
Total Loan Closing
$5,259

Residual
As Repaired Value (ARV)
$574,300
Sale Costs
%
$34,458
Property Taxes
%
$1,493
Property Insurance
%
$722
Interest Carry - Purchase Loan Funding
$13,783
Interest Carry - Rehab Loan Funding
$3,588
Net Exit Price
$520,256
Cash Investment
$82,295
Loan payoff
$344,536
Estimated Profit
$93,425
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.