251973

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
%
%
%
%

$72,803

Cash Investment

$81,207

Profit

112%

Return On Equity

223%

Annualized ROE

Purchase Cost
Purchase Price
$287,960
Buyer's Premium
Purchase Closing Costs
$4,081
Loan Points
$6,047
Loan Closing Costs
$5,082
Total Acquisition Cost
$303,171
Initial Loan Funding
$230,368
Cash Required to Close
$72,803
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$72,803

Loan Terms
Initial Loan Funding
$230,368
Rehab Loan Funding
$72,000
Total Loan Commitment
$302,368
Points
$6,047
Loan Closing Costs
$5,082
Interest Carry
$15,244
Total Financing Cost
$26,374

Closing Costs
Deed/Transfer Tax - County
%
$1,065
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,016
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,081
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)
$1,267
Misc.
Total Loan Closing
$5,082

Residual
As Repaired Value (ARV)
$503,900
Sale Costs
%
$30,234
Property Taxes
%
$1,411
Property Insurance
%
$634
Interest Carry - Purchase Loan Funding
$12,094
Interest Carry - Rehab Loan Funding
$3,150
Net Exit Price
$456,377
Cash Investment
$72,803
Loan payoff
$302,368
Estimated Profit
$81,207
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.