247257

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
%
%
%
%

$74,852

Cash Investment

$83,107

Profit

111%

Return On Equity

222%

Annualized ROE

Purchase Cost
Purchase Price
$295,640
Buyer's Premium
Purchase Closing Costs
$4,400
Loan Points
$6,208
Loan Closing Costs
$5,116
Total Acquisition Cost
$311,364
Initial Loan Funding
$236,512
Cash Required to Close
$74,852
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$74,852

Loan Terms
Initial Loan Funding
$236,512
Rehab Loan Funding
$73,900
Total Loan Commitment
$310,412
Points
$6,208
Loan Closing Costs
$5,116
Interest Carry
$15,650
Total Financing Cost
$26,974

Closing Costs
Deed/Transfer Tax - County
%
$1,330
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,069
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,400
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)
$1,301
Misc.
Total Loan Closing
$5,116

Residual
As Repaired Value (ARV)
$517,400
Sale Costs
%
$31,044
Property Taxes
%
$1,685
Property Insurance
%
$650
Interest Carry - Purchase Loan Funding
$12,417
Interest Carry - Rehab Loan Funding
$3,233
Net Exit Price
$468,370
Cash Investment
$74,852
Loan payoff
$310,412
Estimated Profit
$83,107
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.