249508

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
%
%
%
%

$74,755

Cash Investment

$84,420

Profit

113%

Return On Equity

226%

Annualized ROE

Purchase Cost
Purchase Price
$300,950
Buyer's Premium
Purchase Closing Costs
$3,107
Loan Points
$6,319
Loan Closing Costs
$5,139
Total Acquisition Cost
$315,515
Initial Loan Funding
$240,760
Cash Required to Close
$74,755
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$74,755

Loan Terms
Initial Loan Funding
$240,760
Rehab Loan Funding
$75,200
Total Loan Commitment
$315,960
Points
$6,319
Loan Closing Costs
$5,139
Interest Carry
$15,930
Total Financing Cost
$27,388

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,107
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,107
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)
$1,324
Misc.
Total Loan Closing
$5,139

Residual
As Repaired Value (ARV)
$526,700
Sale Costs
%
$31,602
Property Taxes
%
$3,371
Property Insurance
%
$662
Interest Carry - Purchase Loan Funding
$12,640
Interest Carry - Rehab Loan Funding
$3,290
Net Exit Price
$475,135
Cash Investment
$74,755
Loan payoff
$315,960
Estimated Profit
$84,420
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.