243312

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
%
%
%
%

$75,065

Cash Investment

$86,273

Profit

115%

Return On Equity

230%

Annualized ROE

Purchase Cost
Purchase Price
$302,280
Buyer's Premium
Purchase Closing Costs
$3,116
Loan Points
$6,348
Loan Closing Costs
$5,145
Total Acquisition Cost
$316,889
Initial Loan Funding
$241,824
Cash Required to Close
$75,065
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$75,065

Loan Terms
Initial Loan Funding
$241,824
Rehab Loan Funding
$75,600
Total Loan Commitment
$317,424
Points
$6,348
Loan Closing Costs
$5,145
Interest Carry
$16,003
Total Financing Cost
$27,497

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,116
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,116
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)
$1,330
Misc.
Total Loan Closing
$5,145

Residual
As Repaired Value (ARV)
$529,000
Sale Costs
%
$31,740
Property Taxes
%
$1,829
Property Insurance
%
$665
Interest Carry - Purchase Loan Funding
$12,696
Interest Carry - Rehab Loan Funding
$3,308
Net Exit Price
$478,763
Cash Investment
$75,065
Loan payoff
$317,424
Estimated Profit
$86,273
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.