248981

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
%
%
%
%

$73,059

Cash Investment

$82,208

Profit

113%

Return On Equity

225%

Annualized ROE

Purchase Cost
Purchase Price
$293,650
Buyer's Premium
Purchase Closing Costs
$3,056
Loan Points
$6,166
Loan Closing Costs
$5,107
Total Acquisition Cost
$307,979
Initial Loan Funding
$234,920
Cash Required to Close
$73,059
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$73,059

Loan Terms
Initial Loan Funding
$234,920
Rehab Loan Funding
$73,400
Total Loan Commitment
$308,320
Points
$6,166
Loan Closing Costs
$5,107
Interest Carry
$15,545
Total Financing Cost
$26,818

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,056
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,056
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)
$1,292
Misc.
Total Loan Closing
$5,107

Residual
As Repaired Value (ARV)
$513,900
Sale Costs
%
$30,834
Property Taxes
%
$3,289
Property Insurance
%
$646
Interest Carry - Purchase Loan Funding
$12,333
Interest Carry - Rehab Loan Funding
$3,211
Net Exit Price
$463,587
Cash Investment
$73,059
Loan payoff
$308,320
Estimated Profit
$82,208
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.