247200

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
%
%
%
%

$76,338

Cash Investment

$84,868

Profit

111%

Return On Equity

222%

Annualized ROE

Purchase Cost
Purchase Price
$301,910
Buyer's Premium
Purchase Closing Costs
$4,472
Loan Points
$6,341
Loan Closing Costs
$5,143
Total Acquisition Cost
$317,866
Initial Loan Funding
$241,528
Cash Required to Close
$76,338
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$76,338

Loan Terms
Initial Loan Funding
$241,528
Rehab Loan Funding
$75,500
Total Loan Commitment
$317,028
Points
$6,341
Loan Closing Costs
$5,143
Interest Carry
$15,983
Total Financing Cost
$27,467

Closing Costs
Deed/Transfer Tax - County
%
$1,359
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,113
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,472
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)
$1,328
Misc.
Total Loan Closing
$5,143

Residual
As Repaired Value (ARV)
$528,300
Sale Costs
%
$31,698
Property Taxes
%
$1,721
Property Insurance
%
$664
Interest Carry - Purchase Loan Funding
$12,680
Interest Carry - Rehab Loan Funding
$3,303
Net Exit Price
$478,234
Cash Investment
$76,338
Loan payoff
$317,028
Estimated Profit
$84,868
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.