247414

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
%
%
%
%

$76,151

Cash Investment

$84,713

Profit

111%

Return On Equity

222%

Annualized ROE

Purchase Cost
Purchase Price
$301,120
Buyer's Premium
Purchase Closing Costs
$4,463
Loan Points
$6,324
Loan Closing Costs
$5,140
Total Acquisition Cost
$317,047
Initial Loan Funding
$240,896
Cash Required to Close
$76,151
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$76,151

Loan Terms
Initial Loan Funding
$240,896
Rehab Loan Funding
$75,300
Total Loan Commitment
$316,196
Points
$6,324
Loan Closing Costs
$5,140
Interest Carry
$15,941
Total Financing Cost
$27,405

Closing Costs
Deed/Transfer Tax - County
%
$1,355
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,108
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,463
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)
$1,325
Misc.
Total Loan Closing
$5,140

Residual
As Repaired Value (ARV)
$527,000
Sale Costs
%
$31,620
Property Taxes
%
$1,716
Property Insurance
%
$662
Interest Carry - Purchase Loan Funding
$12,647
Interest Carry - Rehab Loan Funding
$3,294
Net Exit Price
$477,060
Cash Investment
$76,151
Loan payoff
$316,196
Estimated Profit
$84,713
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.