242697

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
%
%
%
%

$72,499

Cash Investment

$83,007

Profit

115%

Return On Equity

229%

Annualized ROE

Purchase Cost
Purchase Price
$291,240
Buyer's Premium
Purchase Closing Costs
$3,039
Loan Points
$6,116
Loan Closing Costs
$5,096
Total Acquisition Cost
$305,491
Initial Loan Funding
$232,992
Cash Required to Close
$72,499
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$72,499

Loan Terms
Initial Loan Funding
$232,992
Rehab Loan Funding
$72,800
Total Loan Commitment
$305,792
Points
$6,116
Loan Closing Costs
$5,096
Interest Carry
$15,417
Total Financing Cost
$26,629

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,039
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,039
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)
$1,281
Misc.
Total Loan Closing
$5,096

Residual
As Repaired Value (ARV)
$509,700
Sale Costs
%
$30,582
Property Taxes
%
$1,762
Property Insurance
%
$641
Interest Carry - Purchase Loan Funding
$12,232
Interest Carry - Rehab Loan Funding
$3,185
Net Exit Price
$461,298
Cash Investment
$72,499
Loan payoff
$305,792
Estimated Profit
$83,007
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.