252932

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
%
%
%
%

$74,605

Cash Investment

$83,736

Profit

112%

Return On Equity

224%

Annualized ROE

Purchase Cost
Purchase Price
$299,010
Buyer's Premium
Purchase Closing Costs
$3,392
Loan Points
$6,280
Loan Closing Costs
$5,131
Total Acquisition Cost
$313,813
Initial Loan Funding
$239,208
Cash Required to Close
$74,605
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$74,605

Loan Terms
Initial Loan Funding
$239,208
Rehab Loan Funding
$74,800
Total Loan Commitment
$314,008
Points
$6,280
Loan Closing Costs
$5,131
Interest Carry
$15,831
Total Financing Cost
$27,242

Closing Costs
Deed/Transfer Tax - County
%
$299
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,093
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,392
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)
$1,316
Misc.
Total Loan Closing
$5,131

Residual
As Repaired Value (ARV)
$523,300
Sale Costs
%
$31,398
Property Taxes
%
$3,065
Property Insurance
%
$658
Interest Carry - Purchase Loan Funding
$12,558
Interest Carry - Rehab Loan Funding
$3,273
Net Exit Price
$472,348
Cash Investment
$74,605
Loan payoff
$314,008
Estimated Profit
$83,736
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.