251674

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
%
%
%
%

$72,227

Cash Investment

$81,119

Profit

112%

Return On Equity

225%

Annualized ROE

Purchase Cost
Purchase Price
$290,070
Buyer's Premium
Purchase Closing Costs
$3,030
Loan Points
$6,091
Loan Closing Costs
$5,091
Total Acquisition Cost
$304,283
Initial Loan Funding
$232,056
Cash Required to Close
$72,227
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$72,227

Loan Terms
Initial Loan Funding
$232,056
Rehab Loan Funding
$72,500
Total Loan Commitment
$304,556
Points
$6,091
Loan Closing Costs
$5,091
Interest Carry
$15,355
Total Financing Cost
$26,537

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,030
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,030
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)
$1,276
Misc.
Total Loan Closing
$5,091

Residual
As Repaired Value (ARV)
$507,600
Sale Costs
%
$30,456
Property Taxes
%
$3,249
Property Insurance
%
$638
Interest Carry - Purchase Loan Funding
$12,183
Interest Carry - Rehab Loan Funding
$3,172
Net Exit Price
$457,902
Cash Investment
$72,227
Loan payoff
$304,556
Estimated Profit
$81,119
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.