251914

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
%
%
%
%

$75,309

Cash Investment

$84,453

Profit

112%

Return On Equity

224%

Annualized ROE

Purchase Cost
Purchase Price
$298,580
Buyer's Premium
Purchase Closing Costs
$4,195
Loan Points
$6,269
Loan Closing Costs
$5,129
Total Acquisition Cost
$314,173
Initial Loan Funding
$238,864
Cash Required to Close
$75,309
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$75,309

Loan Terms
Initial Loan Funding
$238,864
Rehab Loan Funding
$74,600
Total Loan Commitment
$313,464
Points
$6,269
Loan Closing Costs
$5,129
Interest Carry
$15,804
Total Financing Cost
$27,202

Closing Costs
Deed/Transfer Tax - County
%
$1,105
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,090
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,195
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)
$1,314
Misc.
Total Loan Closing
$5,129

Residual
As Repaired Value (ARV)
$522,500
Sale Costs
%
$31,350
Property Taxes
%
$1,463
Property Insurance
%
$657
Interest Carry - Purchase Loan Funding
$12,540
Interest Carry - Rehab Loan Funding
$3,264
Net Exit Price
$473,226
Cash Investment
$75,309
Loan payoff
$313,464
Estimated Profit
$84,453
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.