249607

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
%
%
%
%

$74,293

Cash Investment

$83,817

Profit

113%

Return On Equity

226%

Annualized ROE

Purchase Cost
Purchase Price
$298,960
Buyer's Premium
Purchase Closing Costs
$3,093
Loan Points
$6,277
Loan Closing Costs
$5,130
Total Acquisition Cost
$313,461
Initial Loan Funding
$239,168
Cash Required to Close
$74,293
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$74,293

Loan Terms
Initial Loan Funding
$239,168
Rehab Loan Funding
$74,700
Total Loan Commitment
$313,868
Points
$6,277
Loan Closing Costs
$5,130
Interest Carry
$15,824
Total Financing Cost
$27,232

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,093
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,093
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)
$1,315
Misc.
Total Loan Closing
$5,130

Residual
As Repaired Value (ARV)
$523,200
Sale Costs
%
$31,392
Property Taxes
%
$3,348
Property Insurance
%
$658
Interest Carry - Purchase Loan Funding
$12,556
Interest Carry - Rehab Loan Funding
$3,268
Net Exit Price
$471,977
Cash Investment
$74,293
Loan payoff
$313,868
Estimated Profit
$83,817
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.