252483

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
%
%
%
%

$75,523

Cash Investment

$84,666

Profit

112%

Return On Equity

224%

Annualized ROE

Purchase Cost
Purchase Price
$299,480
Buyer's Premium
Purchase Closing Costs
$4,204
Loan Points
$6,290
Loan Closing Costs
$5,133
Total Acquisition Cost
$315,107
Initial Loan Funding
$239,584
Cash Required to Close
$75,523
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$75,523

Loan Terms
Initial Loan Funding
$239,584
Rehab Loan Funding
$74,900
Total Loan Commitment
$314,484
Points
$6,290
Loan Closing Costs
$5,133
Interest Carry
$15,855
Total Financing Cost
$27,277

Closing Costs
Deed/Transfer Tax - County
%
$1,108
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,096
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,204
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)
$1,318
Misc.
Total Loan Closing
$5,133

Residual
As Repaired Value (ARV)
$524,100
Sale Costs
%
$31,446
Property Taxes
%
$1,467
Property Insurance
%
$659
Interest Carry - Purchase Loan Funding
$12,578
Interest Carry - Rehab Loan Funding
$3,277
Net Exit Price
$474,673
Cash Investment
$75,523
Loan payoff
$314,484
Estimated Profit
$84,666
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.