251955

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

$81,327

Profit

112%

Return On Equity

223%

Annualized ROE

Purchase Cost
Purchase Price
$288,110
Buyer's Premium
Purchase Closing Costs
$4,083
Loan Points
$6,050
Loan Closing Costs
$5,083
Total Acquisition Cost
$303,325
Initial Loan Funding
$230,488
Cash Required to Close
$72,837
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$72,837

Loan Terms
Initial Loan Funding
$230,488
Rehab Loan Funding
$72,000
Total Loan Commitment
$302,488
Points
$6,050
Loan Closing Costs
$5,083
Interest Carry
$15,251
Total Financing Cost
$26,383

Closing Costs
Deed/Transfer Tax - County
%
$1,066
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,017
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,083
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)
$1,268
Misc.
Total Loan Closing
$5,083

Residual
As Repaired Value (ARV)
$504,200
Sale Costs
%
$30,252
Property Taxes
%
$1,412
Property Insurance
%
$634
Interest Carry - Purchase Loan Funding
$12,101
Interest Carry - Rehab Loan Funding
$3,150
Net Exit Price
$456,652
Cash Investment
$72,837
Loan payoff
$302,488
Estimated Profit
$81,327
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.