253080

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
%
%
%
%

$72,419

Cash Investment

$81,008

Profit

112%

Return On Equity

224%

Annualized ROE

Purchase Cost
Purchase Price
$289,650
Buyer's Premium
Purchase Closing Costs
$3,317
Loan Points
$6,082
Loan Closing Costs
$5,089
Total Acquisition Cost
$304,139
Initial Loan Funding
$231,720
Cash Required to Close
$72,419
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$72,419

Loan Terms
Initial Loan Funding
$231,720
Rehab Loan Funding
$72,400
Total Loan Commitment
$304,120
Points
$6,082
Loan Closing Costs
$5,089
Interest Carry
$15,333
Total Financing Cost
$26,505

Closing Costs
Deed/Transfer Tax - County
%
$290
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,028
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,317
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)
$1,274
Misc.
Total Loan Closing
$5,089

Residual
As Repaired Value (ARV)
$506,900
Sale Costs
%
$30,414
Property Taxes
%
$2,969
Property Insurance
%
$637
Interest Carry - Purchase Loan Funding
$12,165
Interest Carry - Rehab Loan Funding
$3,168
Net Exit Price
$457,547
Cash Investment
$72,419
Loan payoff
$304,120
Estimated Profit
$81,008
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.