242609

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
%
%
%
%

$72,440

Cash Investment

$82,913

Profit

115%

Return On Equity

229%

Annualized ROE

Purchase Cost
Purchase Price
$290,990
Buyer's Premium
Purchase Closing Costs
$3,037
Loan Points
$6,110
Loan Closing Costs
$5,095
Total Acquisition Cost
$305,232
Initial Loan Funding
$232,792
Cash Required to Close
$72,440
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$72,440

Loan Terms
Initial Loan Funding
$232,792
Rehab Loan Funding
$72,700
Total Loan Commitment
$305,492
Points
$6,110
Loan Closing Costs
$5,095
Interest Carry
$15,402
Total Financing Cost
$26,607

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,037
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,037
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)
$1,280
Misc.
Total Loan Closing
$5,095

Residual
As Repaired Value (ARV)
$509,200
Sale Costs
%
$30,552
Property Taxes
%
$1,760
Property Insurance
%
$640
Interest Carry - Purchase Loan Funding
$12,222
Interest Carry - Rehab Loan Funding
$3,181
Net Exit Price
$460,845
Cash Investment
$72,440
Loan payoff
$305,492
Estimated Profit
$82,913
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.