249151

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
%
%
%
%

$72,989

Cash Investment

$82,169

Profit

113%

Return On Equity

225%

Annualized ROE

Purchase Cost
Purchase Price
$293,350
Buyer's Premium
Purchase Closing Costs
$3,053
Loan Points
$6,160
Loan Closing Costs
$5,106
Total Acquisition Cost
$307,669
Initial Loan Funding
$234,680
Cash Required to Close
$72,989
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$72,989

Loan Terms
Initial Loan Funding
$234,680
Rehab Loan Funding
$73,300
Total Loan Commitment
$307,980
Points
$6,160
Loan Closing Costs
$5,106
Interest Carry
$15,528
Total Financing Cost
$26,793

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,053
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,053
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)
$1,291
Misc.
Total Loan Closing
$5,106

Residual
As Repaired Value (ARV)
$513,400
Sale Costs
%
$30,804
Property Taxes
%
$3,286
Property Insurance
%
$645
Interest Carry - Purchase Loan Funding
$12,321
Interest Carry - Rehab Loan Funding
$3,207
Net Exit Price
$463,138
Cash Investment
$72,989
Loan payoff
$307,980
Estimated Profit
$82,169
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.