249405

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
%
%
%
%

$71,697

Cash Investment

$81,762

Profit

114%

Return On Equity

228%

Annualized ROE

Purchase Cost
Purchase Price
$286,560
Buyer's Premium
Purchase Closing Costs
$3,292
Loan Points
$6,017
Loan Closing Costs
$5,076
Total Acquisition Cost
$300,945
Initial Loan Funding
$229,248
Cash Required to Close
$71,697
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$71,697

Loan Terms
Initial Loan Funding
$229,248
Rehab Loan Funding
$71,600
Total Loan Commitment
$300,848
Points
$6,017
Loan Closing Costs
$5,076
Interest Carry
$15,168
Total Financing Cost
$26,261

Closing Costs
Deed/Transfer Tax - County
%
$287
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,006
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,292
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)
$1,261
Misc.
Total Loan Closing
$5,076

Residual
As Repaired Value (ARV)
$501,500
Sale Costs
%
$30,090
Property Taxes
%
$1,304
Property Insurance
%
$630
Interest Carry - Purchase Loan Funding
$12,036
Interest Carry - Rehab Loan Funding
$3,133
Net Exit Price
$454,308
Cash Investment
$71,697
Loan payoff
$300,848
Estimated Profit
$81,762
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.