243360

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
%
%
%
%

$71,333

Cash Investment

$81,422

Profit

114%

Return On Equity

228%

Annualized ROE

Purchase Cost
Purchase Price
$286,220
Buyer's Premium
Purchase Closing Costs
$3,004
Loan Points
$6,012
Loan Closing Costs
$5,074
Total Acquisition Cost
$300,309
Initial Loan Funding
$228,976
Cash Required to Close
$71,333
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$71,333

Loan Terms
Initial Loan Funding
$228,976
Rehab Loan Funding
$71,600
Total Loan Commitment
$300,576
Points
$6,012
Loan Closing Costs
$5,074
Interest Carry
$15,154
Total Financing Cost
$26,240

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,004
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,004
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)
$1,259
Misc.
Total Loan Closing
$5,074

Residual
As Repaired Value (ARV)
$500,900
Sale Costs
%
$30,054
Property Taxes
%
$1,732
Property Insurance
%
$630
Interest Carry - Purchase Loan Funding
$12,021
Interest Carry - Rehab Loan Funding
$3,133
Net Exit Price
$453,331
Cash Investment
$71,333
Loan payoff
$300,576
Estimated Profit
$81,422
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.