252946

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
%
%
%
%

$73,077

Cash Investment

$83,483

Profit

114%

Return On Equity

228%

Annualized ROE

Purchase Cost
Purchase Price
$292,470
Buyer's Premium
Purchase Closing Costs
$3,340
Loan Points
$6,142
Loan Closing Costs
$5,102
Total Acquisition Cost
$307,053
Initial Loan Funding
$233,976
Cash Required to Close
$73,077
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$73,077

Loan Terms
Initial Loan Funding
$233,976
Rehab Loan Funding
$73,100
Total Loan Commitment
$307,076
Points
$6,142
Loan Closing Costs
$5,102
Interest Carry
$15,482
Total Financing Cost
$26,725

Closing Costs
Deed/Transfer Tax - County
%
$292
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,047
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,340
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)
$1,287
Misc.
Total Loan Closing
$5,102

Residual
As Repaired Value (ARV)
$511,800
Sale Costs
%
$30,708
Property Taxes
%
$1,331
Property Insurance
%
$643
Interest Carry - Purchase Loan Funding
$12,284
Interest Carry - Rehab Loan Funding
$3,198
Net Exit Price
$463,636
Cash Investment
$73,077
Loan payoff
$307,076
Estimated Profit
$83,483
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.