247256

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
%
%
%
%

$73,754

Cash Investment

$81,682

Profit

111%

Return On Equity

221%

Annualized ROE

Purchase Cost
Purchase Price
$291,000
Buyer's Premium
Purchase Closing Costs
$4,347
Loan Points
$6,112
Loan Closing Costs
$5,095
Total Acquisition Cost
$306,554
Initial Loan Funding
$232,800
Cash Required to Close
$73,754
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$73,754

Loan Terms
Initial Loan Funding
$232,800
Rehab Loan Funding
$72,800
Total Loan Commitment
$305,600
Points
$6,112
Loan Closing Costs
$5,095
Interest Carry
$15,407
Total Financing Cost
$26,614

Closing Costs
Deed/Transfer Tax - County
%
$1,310
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,037
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,347
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)
$1,280
Misc.
Total Loan Closing
$5,095

Residual
As Repaired Value (ARV)
$509,300
Sale Costs
%
$30,558
Property Taxes
%
$1,659
Property Insurance
%
$640
Interest Carry - Purchase Loan Funding
$12,222
Interest Carry - Rehab Loan Funding
$3,185
Net Exit Price
$461,036
Cash Investment
$73,754
Loan payoff
$305,600
Estimated Profit
$81,682
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.