252859

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
%
%
%
%

$75,233

Cash Investment

$84,246

Profit

112%

Return On Equity

224%

Annualized ROE

Purchase Cost
Purchase Price
$298,250
Buyer's Premium
Purchase Closing Costs
$4,191
Loan Points
$6,264
Loan Closing Costs
$5,127
Total Acquisition Cost
$313,833
Initial Loan Funding
$238,600
Cash Required to Close
$75,233
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$75,233

Loan Terms
Initial Loan Funding
$238,600
Rehab Loan Funding
$74,600
Total Loan Commitment
$313,200
Points
$6,264
Loan Closing Costs
$5,127
Interest Carry
$15,790
Total Financing Cost
$27,182

Closing Costs
Deed/Transfer Tax - County
%
$1,104
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,088
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,191
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)
$1,312
Misc.
Total Loan Closing
$5,127

Residual
As Repaired Value (ARV)
$521,900
Sale Costs
%
$31,314
Property Taxes
%
$1,461
Property Insurance
%
$656
Interest Carry - Purchase Loan Funding
$12,527
Interest Carry - Rehab Loan Funding
$3,264
Net Exit Price
$472,678
Cash Investment
$75,233
Loan payoff
$313,200
Estimated Profit
$84,246
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.