252997

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
%
%
%
%

$73,416

Cash Investment

$82,264

Profit

112%

Return On Equity

224%

Annualized ROE

Purchase Cost
Purchase Price
$293,920
Buyer's Premium
Purchase Closing Costs
$3,351
Loan Points
$6,173
Loan Closing Costs
$5,108
Total Acquisition Cost
$308,552
Initial Loan Funding
$235,136
Cash Required to Close
$73,416
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$73,416

Loan Terms
Initial Loan Funding
$235,136
Rehab Loan Funding
$73,500
Total Loan Commitment
$308,636
Points
$6,173
Loan Closing Costs
$5,108
Interest Carry
$15,560
Total Financing Cost
$26,841

Closing Costs
Deed/Transfer Tax - County
%
$294
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,057
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,351
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)
$514,400
Sale Costs
%
$30,864
Property Taxes
%
$3,013
Property Insurance
%
$647
Interest Carry - Purchase Loan Funding
$12,345
Interest Carry - Rehab Loan Funding
$3,216
Net Exit Price
$464,316
Cash Investment
$73,416
Loan payoff
$308,636
Estimated Profit
$82,264
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.