266820

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
%
%
%
%

$70,400

Cash Investment

$78,323

Profit

111%

Return On Equity

223%

Annualized ROE

Purchase Cost
Purchase Price
$277,790
Buyer's Premium
Purchase Closing Costs
$3,972
Loan Points
$5,833
Loan Closing Costs
$5,037
Total Acquisition Cost
$292,632
Initial Loan Funding
$222,232
Cash Required to Close
$70,400
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$70,400

Loan Terms
Initial Loan Funding
$222,232
Rehab Loan Funding
$69,400
Total Loan Commitment
$291,632
Points
$5,833
Loan Closing Costs
$5,037
Interest Carry
$14,703
Total Financing Cost
$25,573

Closing Costs
Deed/Transfer Tax - County
%
$1,028
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,945
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,972
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)
$1,222
Misc.
Total Loan Closing
$5,037

Residual
As Repaired Value (ARV)
$486,100
Sale Costs
%
$29,166
Property Taxes
%
$1,264
Property Insurance
%
$611
Interest Carry - Purchase Loan Funding
$11,667
Interest Carry - Rehab Loan Funding
$3,036
Net Exit Price
$440,355
Cash Investment
$70,400
Loan payoff
$291,632
Estimated Profit
$78,323
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.