252551

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
%
%
%
%

$70,818

Cash Investment

$78,965

Profit

112%

Return On Equity

223%

Annualized ROE

Purchase Cost
Purchase Price
$282,790
Buyer's Premium
Purchase Closing Costs
$3,262
Loan Points
$5,939
Loan Closing Costs
$5,059
Total Acquisition Cost
$297,050
Initial Loan Funding
$226,232
Cash Required to Close
$70,818
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$70,818

Loan Terms
Initial Loan Funding
$226,232
Rehab Loan Funding
$70,700
Total Loan Commitment
$296,932
Points
$5,939
Loan Closing Costs
$5,059
Interest Carry
$14,970
Total Financing Cost
$25,968

Closing Costs
Deed/Transfer Tax - County
%
$283
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,980
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,262
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)
$1,244
Misc.
Total Loan Closing
$5,059

Residual
As Repaired Value (ARV)
$494,900
Sale Costs
%
$29,694
Property Taxes
%
$2,899
Property Insurance
%
$622
Interest Carry - Purchase Loan Funding
$11,877
Interest Carry - Rehab Loan Funding
$3,093
Net Exit Price
$446,715
Cash Investment
$70,818
Loan payoff
$296,932
Estimated Profit
$78,965
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.