252593

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
%
%
%
%

$72,900

Cash Investment

$82,029

Profit

113%

Return On Equity

225%

Annualized ROE

Purchase Cost
Purchase Price
$292,970
Buyer's Premium
Purchase Closing Costs
$3,051
Loan Points
$6,152
Loan Closing Costs
$5,104
Total Acquisition Cost
$307,276
Initial Loan Funding
$234,376
Cash Required to Close
$72,900
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$72,900

Loan Terms
Initial Loan Funding
$234,376
Rehab Loan Funding
$73,200
Total Loan Commitment
$307,576
Points
$6,152
Loan Closing Costs
$5,104
Interest Carry
$15,507
Total Financing Cost
$26,763

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)
$512,700
Sale Costs
%
$30,762
Property Taxes
%
$3,281
Property Insurance
%
$645
Interest Carry - Purchase Loan Funding
$12,305
Interest Carry - Rehab Loan Funding
$3,203
Net Exit Price
$462,505
Cash Investment
$72,900
Loan payoff
$307,576
Estimated Profit
$82,029
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.