251848

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
%
%
%
%

$75,517

Cash Investment

$85,280

Profit

113%

Return On Equity

226%

Annualized ROE

Purchase Cost
Purchase Price
$304,220
Buyer's Premium
Purchase Closing Costs
$3,130
Loan Points
$6,390
Loan Closing Costs
$5,154
Total Acquisition Cost
$318,893
Initial Loan Funding
$243,376
Cash Required to Close
$75,517
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$75,517

Loan Terms
Initial Loan Funding
$243,376
Rehab Loan Funding
$76,100
Total Loan Commitment
$319,476
Points
$6,390
Loan Closing Costs
$5,154
Interest Carry
$16,107
Total Financing Cost
$27,650

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,130
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,130
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)
$1,339
Misc.
Total Loan Closing
$5,154

Residual
As Repaired Value (ARV)
$532,400
Sale Costs
%
$31,944
Property Taxes
%
$3,407
Property Insurance
%
$669
Interest Carry - Purchase Loan Funding
$12,777
Interest Carry - Rehab Loan Funding
$3,329
Net Exit Price
$480,273
Cash Investment
$75,517
Loan payoff
$319,476
Estimated Profit
$85,280
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.