243658

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
%
%
%
%

$73,113

Cash Investment

$83,742

Profit

115%

Return On Equity

229%

Annualized ROE

Purchase Cost
Purchase Price
$293,880
Buyer's Premium
Purchase Closing Costs
$3,057
Loan Points
$6,172
Loan Closing Costs
$5,108
Total Acquisition Cost
$308,217
Initial Loan Funding
$235,104
Cash Required to Close
$73,113
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$73,113

Loan Terms
Initial Loan Funding
$235,104
Rehab Loan Funding
$73,500
Total Loan Commitment
$308,604
Points
$6,172
Loan Closing Costs
$5,108
Interest Carry
$15,559
Total Financing Cost
$26,839

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,057
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,057
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)
$1,293
Misc.
Total Loan Closing
$5,108

Residual
As Repaired Value (ARV)
$514,300
Sale Costs
%
$30,858
Property Taxes
%
$1,778
Property Insurance
%
$647
Interest Carry - Purchase Loan Funding
$12,343
Interest Carry - Rehab Loan Funding
$3,216
Net Exit Price
$465,459
Cash Investment
$73,113
Loan payoff
$308,604
Estimated Profit
$83,742
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.