252941

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
%
%
%
%

$73,376

Cash Investment

$82,273

Profit

112%

Return On Equity

224%

Annualized ROE

Purchase Cost
Purchase Price
$293,750
Buyer's Premium
Purchase Closing Costs
$3,350
Loan Points
$6,168
Loan Closing Costs
$5,108
Total Acquisition Cost
$308,376
Initial Loan Funding
$235,000
Cash Required to Close
$73,376
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$73,376

Loan Terms
Initial Loan Funding
$235,000
Rehab Loan Funding
$73,400
Total Loan Commitment
$308,400
Points
$6,168
Loan Closing Costs
$5,108
Interest Carry
$15,549
Total Financing Cost
$26,824

Closing Costs
Deed/Transfer Tax - County
%
$294
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,056
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,350
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)
$1,293
Misc.
Total Loan Closing
$5,108

Residual
As Repaired Value (ARV)
$514,100
Sale Costs
%
$30,846
Property Taxes
%
$3,011
Property Insurance
%
$646
Interest Carry - Purchase Loan Funding
$12,338
Interest Carry - Rehab Loan Funding
$3,211
Net Exit Price
$464,048
Cash Investment
$73,376
Loan payoff
$308,400
Estimated Profit
$82,273
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.