253478

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
%
%
%
%

$75,061

Cash Investment

$84,384

Profit

112%

Return On Equity

225%

Annualized ROE

Purchase Cost
Purchase Price
$300,970
Buyer's Premium
Purchase Closing Costs
$3,408
Loan Points
$6,320
Loan Closing Costs
$5,139
Total Acquisition Cost
$315,837
Initial Loan Funding
$240,776
Cash Required to Close
$75,061
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$75,061

Loan Terms
Initial Loan Funding
$240,776
Rehab Loan Funding
$75,200
Total Loan Commitment
$315,976
Points
$6,320
Loan Closing Costs
$5,139
Interest Carry
$15,931
Total Financing Cost
$27,390

Closing Costs
Deed/Transfer Tax - County
%
$301
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,107
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,408
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)
$1,324
Misc.
Total Loan Closing
$5,139

Residual
As Repaired Value (ARV)
$526,700
Sale Costs
%
$31,602
Property Taxes
%
$3,085
Property Insurance
%
$662
Interest Carry - Purchase Loan Funding
$12,641
Interest Carry - Rehab Loan Funding
$3,290
Net Exit Price
$475,420
Cash Investment
$75,061
Loan payoff
$315,976
Estimated Profit
$84,384
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.