252494

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
%
%
%
%

$72,911

Cash Investment

$81,973

Profit

112%

Return On Equity

225%

Annualized ROE

Purchase Cost
Purchase Price
$293,010
Buyer's Premium
Purchase Closing Costs
$3,051
Loan Points
$6,154
Loan Closing Costs
$5,104
Total Acquisition Cost
$307,319
Initial Loan Funding
$234,408
Cash Required to Close
$72,911
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$72,911

Loan Terms
Initial Loan Funding
$234,408
Rehab Loan Funding
$73,300
Total Loan Commitment
$307,708
Points
$6,154
Loan Closing Costs
$5,104
Interest Carry
$15,513
Total Financing Cost
$26,772

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,051
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,051
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)
$1,289
Misc.
Total Loan Closing
$5,104

Residual
As Repaired Value (ARV)
$512,800
Sale Costs
%
$30,768
Property Taxes
%
$3,282
Property Insurance
%
$645
Interest Carry - Purchase Loan Funding
$12,306
Interest Carry - Rehab Loan Funding
$3,207
Net Exit Price
$462,592
Cash Investment
$72,911
Loan payoff
$307,708
Estimated Profit
$81,973
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.