253007

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
%
%
%
%

$66,861

Cash Investment

$73,880

Profit

111%

Return On Equity

221%

Annualized ROE

Purchase Cost
Purchase Price
$265,830
Buyer's Premium
Purchase Closing Costs
$3,127
Loan Points
$5,583
Loan Closing Costs
$4,985
Total Acquisition Cost
$279,525
Initial Loan Funding
$212,664
Cash Required to Close
$66,861
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$66,861

Loan Terms
Initial Loan Funding
$212,664
Rehab Loan Funding
$66,500
Total Loan Commitment
$279,164
Points
$5,583
Loan Closing Costs
$4,985
Interest Carry
$14,074
Total Financing Cost
$24,642

Closing Costs
Deed/Transfer Tax - County
%
$266
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,861
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,127
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)
$1,170
Misc.
Total Loan Closing
$4,985

Residual
As Repaired Value (ARV)
$465,200
Sale Costs
%
$27,912
Property Taxes
%
$2,725
Property Insurance
%
$585
Interest Carry - Purchase Loan Funding
$11,165
Interest Carry - Rehab Loan Funding
$2,909
Net Exit Price
$419,904
Cash Investment
$66,861
Loan payoff
$279,164
Estimated Profit
$73,880
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.