252547

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
%
%
%
%

$74,525

Cash Investment

$83,646

Profit

112%

Return On Equity

224%

Annualized ROE

Purchase Cost
Purchase Price
$298,670
Buyer's Premium
Purchase Closing Costs
$3,389
Loan Points
$6,273
Loan Closing Costs
$5,129
Total Acquisition Cost
$313,461
Initial Loan Funding
$238,936
Cash Required to Close
$74,525
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$74,525

Loan Terms
Initial Loan Funding
$238,936
Rehab Loan Funding
$74,700
Total Loan Commitment
$313,636
Points
$6,273
Loan Closing Costs
$5,129
Interest Carry
$15,812
Total Financing Cost
$27,214

Closing Costs
Deed/Transfer Tax - County
%
$299
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,091
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,389
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)
$1,314
Misc.
Total Loan Closing
$5,129

Residual
As Repaired Value (ARV)
$522,700
Sale Costs
%
$31,362
Property Taxes
%
$3,061
Property Insurance
%
$657
Interest Carry - Purchase Loan Funding
$12,544
Interest Carry - Rehab Loan Funding
$3,268
Net Exit Price
$471,807
Cash Investment
$74,525
Loan payoff
$313,636
Estimated Profit
$83,646
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.