266823

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
%
%
%
%

$74,853

Cash Investment

$83,882

Profit

112%

Return On Equity

224%

Annualized ROE

Purchase Cost
Purchase Price
$296,640
Buyer's Premium
Purchase Closing Costs
$4,174
Loan Points
$6,230
Loan Closing Costs
$5,120
Total Acquisition Cost
$312,165
Initial Loan Funding
$237,312
Cash Required to Close
$74,853
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$74,853

Loan Terms
Initial Loan Funding
$237,312
Rehab Loan Funding
$74,200
Total Loan Commitment
$311,512
Points
$6,230
Loan Closing Costs
$5,120
Interest Carry
$15,705
Total Financing Cost
$27,056

Closing Costs
Deed/Transfer Tax - County
%
$1,098
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,076
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,174
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)
$1,305
Misc.
Total Loan Closing
$5,120

Residual
As Repaired Value (ARV)
$519,100
Sale Costs
%
$31,146
Property Taxes
%
$1,350
Property Insurance
%
$653
Interest Carry - Purchase Loan Funding
$12,459
Interest Carry - Rehab Loan Funding
$3,246
Net Exit Price
$470,247
Cash Investment
$74,853
Loan payoff
$311,512
Estimated Profit
$83,882
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.