251257

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
%
%
%
%

$76,159

Cash Investment

$86,155

Profit

113%

Return On Equity

226%

Annualized ROE

Purchase Cost
Purchase Price
$306,990
Buyer's Premium
Purchase Closing Costs
$3,149
Loan Points
$6,446
Loan Closing Costs
$5,166
Total Acquisition Cost
$321,751
Initial Loan Funding
$245,592
Cash Required to Close
$76,159
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$76,159

Loan Terms
Initial Loan Funding
$245,592
Rehab Loan Funding
$76,700
Total Loan Commitment
$322,292
Points
$6,446
Loan Closing Costs
$5,166
Interest Carry
$16,249
Total Financing Cost
$27,861

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,149
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,149
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)
$1,351
Misc.
Total Loan Closing
$5,166

Residual
As Repaired Value (ARV)
$537,200
Sale Costs
%
$32,232
Property Taxes
%
$3,438
Property Insurance
%
$675
Interest Carry - Purchase Loan Funding
$12,894
Interest Carry - Rehab Loan Funding
$3,356
Net Exit Price
$484,605
Cash Investment
$76,159
Loan payoff
$322,292
Estimated Profit
$86,155
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.