252612

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
%
%
%
%

$71,135

Cash Investment

$79,429

Profit

112%

Return On Equity

223%

Annualized ROE

Purchase Cost
Purchase Price
$284,150
Buyer's Premium
Purchase Closing Costs
$3,273
Loan Points
$5,966
Loan Closing Costs
$5,065
Total Acquisition Cost
$298,455
Initial Loan Funding
$227,320
Cash Required to Close
$71,135
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$71,135

Loan Terms
Initial Loan Funding
$227,320
Rehab Loan Funding
$71,000
Total Loan Commitment
$298,320
Points
$5,966
Loan Closing Costs
$5,065
Interest Carry
$15,041
Total Financing Cost
$26,072

Closing Costs
Deed/Transfer Tax - County
%
$284
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,989
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,273
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)
$1,250
Misc.
Total Loan Closing
$5,065

Residual
As Repaired Value (ARV)
$497,300
Sale Costs
%
$29,838
Property Taxes
%
$2,913
Property Insurance
%
$625
Interest Carry - Purchase Loan Funding
$11,934
Interest Carry - Rehab Loan Funding
$3,106
Net Exit Price
$448,884
Cash Investment
$71,135
Loan payoff
$298,320
Estimated Profit
$79,429
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.