246324

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
%
%
%
%

$75,658

Cash Investment

$84,017

Profit

111%

Return On Equity

222%

Annualized ROE

Purchase Cost
Purchase Price
$299,040
Buyer's Premium
Purchase Closing Costs
$4,439
Loan Points
$6,281
Loan Closing Costs
$5,131
Total Acquisition Cost
$314,890
Initial Loan Funding
$239,232
Cash Required to Close
$75,658
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$75,658

Loan Terms
Initial Loan Funding
$239,232
Rehab Loan Funding
$74,800
Total Loan Commitment
$314,032
Points
$6,281
Loan Closing Costs
$5,131
Interest Carry
$15,832
Total Financing Cost
$27,244

Closing Costs
Deed/Transfer Tax - County
%
$1,346
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,093
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,439
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)
$1,316
Misc.
Total Loan Closing
$5,131

Residual
As Repaired Value (ARV)
$523,300
Sale Costs
%
$31,398
Property Taxes
%
$1,705
Property Insurance
%
$658
Interest Carry - Purchase Loan Funding
$12,560
Interest Carry - Rehab Loan Funding
$3,273
Net Exit Price
$473,707
Cash Investment
$75,658
Loan payoff
$314,032
Estimated Profit
$84,017
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.