253501

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
%
%
%
%

$75,386

Cash Investment

$84,709

Profit

112%

Return On Equity

225%

Annualized ROE

Purchase Cost
Purchase Price
$302,360
Buyer's Premium
Purchase Closing Costs
$3,419
Loan Points
$6,350
Loan Closing Costs
$5,145
Total Acquisition Cost
$317,274
Initial Loan Funding
$241,888
Cash Required to Close
$75,386
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$75,386

Loan Terms
Initial Loan Funding
$241,888
Rehab Loan Funding
$75,600
Total Loan Commitment
$317,488
Points
$6,350
Loan Closing Costs
$5,145
Interest Carry
$16,007
Total Financing Cost
$27,502

Closing Costs
Deed/Transfer Tax - County
%
$302
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,117
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,419
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)
$1,330
Misc.
Total Loan Closing
$5,145

Residual
As Repaired Value (ARV)
$529,100
Sale Costs
%
$31,746
Property Taxes
%
$3,099
Property Insurance
%
$665
Interest Carry - Purchase Loan Funding
$12,699
Interest Carry - Rehab Loan Funding
$3,308
Net Exit Price
$477,583
Cash Investment
$75,386
Loan payoff
$317,488
Estimated Profit
$84,709
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.