251743

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
%
%
%
%

$72,837

Cash Investment

$81,862

Profit

112%

Return On Equity

225%

Annualized ROE

Purchase Cost
Purchase Price
$292,690
Buyer's Premium
Purchase Closing Costs
$3,049
Loan Points
$6,147
Loan Closing Costs
$5,103
Total Acquisition Cost
$306,989
Initial Loan Funding
$234,152
Cash Required to Close
$72,837
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$72,837

Loan Terms
Initial Loan Funding
$234,152
Rehab Loan Funding
$73,200
Total Loan Commitment
$307,352
Points
$6,147
Loan Closing Costs
$5,103
Interest Carry
$15,495
Total Financing Cost
$26,745

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,049
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,049
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)
$1,288
Misc.
Total Loan Closing
$5,103

Residual
As Repaired Value (ARV)
$512,200
Sale Costs
%
$30,732
Property Taxes
%
$3,278
Property Insurance
%
$644
Interest Carry - Purchase Loan Funding
$12,293
Interest Carry - Rehab Loan Funding
$3,203
Net Exit Price
$462,050
Cash Investment
$72,837
Loan payoff
$307,352
Estimated Profit
$81,862
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.