249018

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
%
%
%
%

$67,198

Cash Investment

$74,763

Profit

111%

Return On Equity

223%

Annualized ROE

Purchase Cost
Purchase Price
$268,430
Buyer's Premium
Purchase Closing Costs
$2,879
Loan Points
$5,637
Loan Closing Costs
$4,996
Total Acquisition Cost
$281,942
Initial Loan Funding
$214,744
Cash Required to Close
$67,198
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$67,198

Loan Terms
Initial Loan Funding
$214,744
Rehab Loan Funding
$67,100
Total Loan Commitment
$281,844
Points
$5,637
Loan Closing Costs
$4,996
Interest Carry
$14,210
Total Financing Cost
$24,843

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,879
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,879
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)
$1,181
Misc.
Total Loan Closing
$4,996

Residual
As Repaired Value (ARV)
$469,800
Sale Costs
%
$28,188
Property Taxes
%
$3,006
Property Insurance
%
$591
Interest Carry - Purchase Loan Funding
$11,274
Interest Carry - Rehab Loan Funding
$2,936
Net Exit Price
$423,805
Cash Investment
$67,198
Loan payoff
$281,844
Estimated Profit
$74,763
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.