246209

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
%
%
%
%

$74,896

Cash Investment

$83,087

Profit

111%

Return On Equity

222%

Annualized ROE

Purchase Cost
Purchase Price
$295,820
Buyer's Premium
Purchase Closing Costs
$4,402
Loan Points
$6,213
Loan Closing Costs
$5,117
Total Acquisition Cost
$311,552
Initial Loan Funding
$236,656
Cash Required to Close
$74,896
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$74,896

Loan Terms
Initial Loan Funding
$236,656
Rehab Loan Funding
$74,000
Total Loan Commitment
$310,656
Points
$6,213
Loan Closing Costs
$5,117
Interest Carry
$15,662
Total Financing Cost
$26,992

Closing Costs
Deed/Transfer Tax - County
%
$1,331
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,071
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,402
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)
$1,302
Misc.
Total Loan Closing
$5,117

Residual
As Repaired Value (ARV)
$517,700
Sale Costs
%
$31,062
Property Taxes
%
$1,686
Property Insurance
%
$651
Interest Carry - Purchase Loan Funding
$12,424
Interest Carry - Rehab Loan Funding
$3,238
Net Exit Price
$468,639
Cash Investment
$74,896
Loan payoff
$310,656
Estimated Profit
$83,087
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.