301767

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
%
%
%
%

$67,248

Cash Investment

$75,706

Profit

113%

Return On Equity

225%

Annualized ROE

Purchase Cost
Purchase Price
$268,640
Buyer's Premium
Purchase Closing Costs
$2,880
Loan Points
$5,642
Loan Closing Costs
$4,997
Total Acquisition Cost
$282,160
Initial Loan Funding
$214,912
Cash Required to Close
$67,248
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$67,248

Loan Terms
Initial Loan Funding
$214,912
Rehab Loan Funding
$67,200
Total Loan Commitment
$282,112
Points
$5,642
Loan Closing Costs
$4,997
Interest Carry
$14,223
Total Financing Cost
$24,862

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,880
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,880
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)
$1,182
Misc.
Total Loan Closing
$4,997

Residual
As Repaired Value (ARV)
$470,100
Sale Costs
%
$28,206
Property Taxes
%
$2,015
Property Insurance
%
$591
Interest Carry - Purchase Loan Funding
$11,283
Interest Carry - Rehab Loan Funding
$2,940
Net Exit Price
$425,065
Cash Investment
$67,248
Loan payoff
$282,112
Estimated Profit
$75,706
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.