253471

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
%
%
%
%

$74,534

Cash Investment

$85,305

Profit

115%

Return On Equity

229%

Annualized ROE

Purchase Cost
Purchase Price
$298,710
Buyer's Premium
Purchase Closing Costs
$3,390
Loan Points
$6,273
Loan Closing Costs
$5,129
Total Acquisition Cost
$313,502
Initial Loan Funding
$238,968
Cash Required to Close
$74,534
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$74,534

Loan Terms
Initial Loan Funding
$238,968
Rehab Loan Funding
$74,700
Total Loan Commitment
$313,668
Points
$6,273
Loan Closing Costs
$5,129
Interest Carry
$15,814
Total Financing Cost
$27,217

Closing Costs
Deed/Transfer Tax - County
%
$299
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,091
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,390
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)
$1,314
Misc.
Total Loan Closing
$5,129

Residual
As Repaired Value (ARV)
$522,700
Sale Costs
%
$31,362
Property Taxes
%
$1,359
Property Insurance
%
$657
Interest Carry - Purchase Loan Funding
$12,546
Interest Carry - Rehab Loan Funding
$3,268
Net Exit Price
$473,508
Cash Investment
$74,534
Loan payoff
$313,668
Estimated Profit
$85,305
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.