248326

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
%
%
%
%

$73,091

Cash Investment

$82,244

Profit

113%

Return On Equity

225%

Annualized ROE

Purchase Cost
Purchase Price
$293,790
Buyer's Premium
Purchase Closing Costs
$3,057
Loan Points
$6,169
Loan Closing Costs
$5,108
Total Acquisition Cost
$308,123
Initial Loan Funding
$235,032
Cash Required to Close
$73,091
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$73,091

Loan Terms
Initial Loan Funding
$235,032
Rehab Loan Funding
$73,400
Total Loan Commitment
$308,432
Points
$6,169
Loan Closing Costs
$5,108
Interest Carry
$15,550
Total Financing Cost
$26,827

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,057
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,057
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)
$1,293
Misc.
Total Loan Closing
$5,108

Residual
As Repaired Value (ARV)
$514,100
Sale Costs
%
$30,846
Property Taxes
%
$3,290
Property Insurance
%
$646
Interest Carry - Purchase Loan Funding
$12,339
Interest Carry - Rehab Loan Funding
$3,211
Net Exit Price
$463,767
Cash Investment
$73,091
Loan payoff
$308,432
Estimated Profit
$82,244
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.