252099

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
%
%
%
%

$72,265

Cash Investment

$81,122

Profit

112%

Return On Equity

225%

Annualized ROE

Purchase Cost
Purchase Price
$290,230
Buyer's Premium
Purchase Closing Costs
$3,032
Loan Points
$6,096
Loan Closing Costs
$5,092
Total Acquisition Cost
$304,449
Initial Loan Funding
$232,184
Cash Required to Close
$72,265
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$72,265

Loan Terms
Initial Loan Funding
$232,184
Rehab Loan Funding
$72,600
Total Loan Commitment
$304,784
Points
$6,096
Loan Closing Costs
$5,092
Interest Carry
$15,366
Total Financing Cost
$26,554

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,032
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,032
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)
$1,277
Misc.
Total Loan Closing
$5,092

Residual
As Repaired Value (ARV)
$507,900
Sale Costs
%
$30,474
Property Taxes
%
$3,251
Property Insurance
%
$639
Interest Carry - Purchase Loan Funding
$12,190
Interest Carry - Rehab Loan Funding
$3,176
Net Exit Price
$458,171
Cash Investment
$72,265
Loan payoff
$304,784
Estimated Profit
$81,122
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.