253261

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
%
%
%
%

$71,096

Cash Investment

$79,331

Profit

112%

Return On Equity

223%

Annualized ROE

Purchase Cost
Purchase Price
$283,980
Buyer's Premium
Purchase Closing Costs
$3,272
Loan Points
$5,964
Loan Closing Costs
$5,065
Total Acquisition Cost
$298,280
Initial Loan Funding
$227,184
Cash Required to Close
$71,096
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$71,096

Loan Terms
Initial Loan Funding
$227,184
Rehab Loan Funding
$71,000
Total Loan Commitment
$298,184
Points
$5,964
Loan Closing Costs
$5,065
Interest Carry
$15,033
Total Financing Cost
$26,062

Closing Costs
Deed/Transfer Tax - County
%
$284
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,988
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,272
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)
$1,250
Misc.
Total Loan Closing
$5,065

Residual
As Repaired Value (ARV)
$497,000
Sale Costs
%
$29,820
Property Taxes
%
$2,911
Property Insurance
%
$625
Interest Carry - Purchase Loan Funding
$11,927
Interest Carry - Rehab Loan Funding
$3,106
Net Exit Price
$448,611
Cash Investment
$71,096
Loan payoff
$298,184
Estimated Profit
$79,331
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.