253087

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
%
%
%
%

$75,003

Cash Investment

$84,278

Profit

112%

Return On Equity

225%

Annualized ROE

Purchase Cost
Purchase Price
$300,720
Buyer's Premium
Purchase Closing Costs
$3,406
Loan Points
$6,316
Loan Closing Costs
$5,138
Total Acquisition Cost
$315,579
Initial Loan Funding
$240,576
Cash Required to Close
$75,003
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$75,003

Loan Terms
Initial Loan Funding
$240,576
Rehab Loan Funding
$75,200
Total Loan Commitment
$315,776
Points
$6,316
Loan Closing Costs
$5,138
Interest Carry
$15,920
Total Financing Cost
$27,374

Closing Costs
Deed/Transfer Tax - County
%
$301
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,105
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,406
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)
$1,323
Misc.
Total Loan Closing
$5,138

Residual
As Repaired Value (ARV)
$526,300
Sale Costs
%
$31,578
Property Taxes
%
$3,082
Property Insurance
%
$662
Interest Carry - Purchase Loan Funding
$12,630
Interest Carry - Rehab Loan Funding
$3,290
Net Exit Price
$475,058
Cash Investment
$75,003
Loan payoff
$315,776
Estimated Profit
$84,278
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.