252725

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
%
%
%
%

$76,905

Cash Investment

$86,674

Profit

113%

Return On Equity

225%

Annualized ROE

Purchase Cost
Purchase Price
$308,870
Buyer's Premium
Purchase Closing Costs
$3,471
Loan Points
$6,486
Loan Closing Costs
$5,174
Total Acquisition Cost
$324,001
Initial Loan Funding
$247,096
Cash Required to Close
$76,905
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$76,905

Loan Terms
Initial Loan Funding
$247,096
Rehab Loan Funding
$77,200
Total Loan Commitment
$324,296
Points
$6,486
Loan Closing Costs
$5,174
Interest Carry
$16,350
Total Financing Cost
$28,010

Closing Costs
Deed/Transfer Tax - County
%
$309
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,162
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,471
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)
$1,359
Misc.
Total Loan Closing
$5,174

Residual
As Repaired Value (ARV)
$540,500
Sale Costs
%
$32,430
Property Taxes
%
$3,166
Property Insurance
%
$680
Interest Carry - Purchase Loan Funding
$12,973
Interest Carry - Rehab Loan Funding
$3,378
Net Exit Price
$487,875
Cash Investment
$76,905
Loan payoff
$324,296
Estimated Profit
$86,674
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.