252437

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
%
%
%
%

$73,229

Cash Investment

$82,426

Profit

113%

Return On Equity

225%

Annualized ROE

Purchase Cost
Purchase Price
$294,380
Buyer's Premium
Purchase Closing Costs
$3,061
Loan Points
$6,182
Loan Closing Costs
$5,110
Total Acquisition Cost
$308,733
Initial Loan Funding
$235,504
Cash Required to Close
$73,229
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$73,229

Loan Terms
Initial Loan Funding
$235,504
Rehab Loan Funding
$73,600
Total Loan Commitment
$309,104
Points
$6,182
Loan Closing Costs
$5,110
Interest Carry
$15,584
Total Financing Cost
$26,876

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,061
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,061
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)
$1,295
Misc.
Total Loan Closing
$5,110

Residual
As Repaired Value (ARV)
$515,200
Sale Costs
%
$30,912
Property Taxes
%
$3,297
Property Insurance
%
$648
Interest Carry - Purchase Loan Funding
$12,364
Interest Carry - Rehab Loan Funding
$3,220
Net Exit Price
$464,759
Cash Investment
$73,229
Loan payoff
$309,104
Estimated Profit
$82,426
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.