252651

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
%
%
%
%

$72,824

Cash Investment

$81,518

Profit

112%

Return On Equity

224%

Annualized ROE

Purchase Cost
Purchase Price
$291,390
Buyer's Premium
Purchase Closing Costs
$3,331
Loan Points
$6,118
Loan Closing Costs
$5,097
Total Acquisition Cost
$305,936
Initial Loan Funding
$233,112
Cash Required to Close
$72,824
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$72,824

Loan Terms
Initial Loan Funding
$233,112
Rehab Loan Funding
$72,800
Total Loan Commitment
$305,912
Points
$6,118
Loan Closing Costs
$5,097
Interest Carry
$15,423
Total Financing Cost
$26,639

Closing Costs
Deed/Transfer Tax - County
%
$291
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,040
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,331
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)
$1,282
Misc.
Total Loan Closing
$5,097

Residual
As Repaired Value (ARV)
$509,900
Sale Costs
%
$30,594
Property Taxes
%
$2,987
Property Insurance
%
$641
Interest Carry - Purchase Loan Funding
$12,238
Interest Carry - Rehab Loan Funding
$3,185
Net Exit Price
$460,255
Cash Investment
$72,824
Loan payoff
$305,912
Estimated Profit
$81,518
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.