251510

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
%
%
%
%

$72,712

Cash Investment

$81,802

Profit

113%

Return On Equity

225%

Annualized ROE

Purchase Cost
Purchase Price
$292,160
Buyer's Premium
Purchase Closing Costs
$3,045
Loan Points
$6,135
Loan Closing Costs
$5,101
Total Acquisition Cost
$306,440
Initial Loan Funding
$233,728
Cash Required to Close
$72,712
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$72,712

Loan Terms
Initial Loan Funding
$233,728
Rehab Loan Funding
$73,000
Total Loan Commitment
$306,728
Points
$6,135
Loan Closing Costs
$5,101
Interest Carry
$15,464
Total Financing Cost
$26,700

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,045
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,045
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)
$1,286
Misc.
Total Loan Closing
$5,101

Residual
As Repaired Value (ARV)
$511,300
Sale Costs
%
$30,678
Property Taxes
%
$3,272
Property Insurance
%
$643
Interest Carry - Purchase Loan Funding
$12,271
Interest Carry - Rehab Loan Funding
$3,194
Net Exit Price
$461,243
Cash Investment
$72,712
Loan payoff
$306,728
Estimated Profit
$81,802
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.