251710

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
%
%
%
%

$71,474

Cash Investment

$80,215

Profit

112%

Return On Equity

224%

Annualized ROE

Purchase Cost
Purchase Price
$286,830
Buyer's Premium
Purchase Closing Costs
$3,008
Loan Points
$6,023
Loan Closing Costs
$5,077
Total Acquisition Cost
$300,938
Initial Loan Funding
$229,464
Cash Required to Close
$71,474
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$71,474

Loan Terms
Initial Loan Funding
$229,464
Rehab Loan Funding
$71,700
Total Loan Commitment
$301,164
Points
$6,023
Loan Closing Costs
$5,077
Interest Carry
$15,184
Total Financing Cost
$26,284

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,008
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,008
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)
$1,262
Misc.
Total Loan Closing
$5,077

Residual
As Repaired Value (ARV)
$502,000
Sale Costs
%
$30,120
Property Taxes
%
$3,212
Property Insurance
%
$631
Interest Carry - Purchase Loan Funding
$12,047
Interest Carry - Rehab Loan Funding
$3,137
Net Exit Price
$452,853
Cash Investment
$71,474
Loan payoff
$301,164
Estimated Profit
$80,215
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.