301773

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
%
%
%
%

$67,187

Cash Investment

$75,717

Profit

113%

Return On Equity

225%

Annualized ROE

Purchase Cost
Purchase Price
$268,380
Buyer's Premium
Purchase Closing Costs
$2,879
Loan Points
$5,636
Loan Closing Costs
$4,996
Total Acquisition Cost
$281,891
Initial Loan Funding
$214,704
Cash Required to Close
$67,187
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$67,187

Loan Terms
Initial Loan Funding
$214,704
Rehab Loan Funding
$67,100
Total Loan Commitment
$281,804
Points
$5,636
Loan Closing Costs
$4,996
Interest Carry
$14,208
Total Financing Cost
$24,840

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,879
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,879
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)
$1,181
Misc.
Total Loan Closing
$4,996

Residual
As Repaired Value (ARV)
$469,700
Sale Costs
%
$28,182
Property Taxes
%
$2,013
Property Insurance
%
$590
Interest Carry - Purchase Loan Funding
$11,272
Interest Carry - Rehab Loan Funding
$2,936
Net Exit Price
$424,707
Cash Investment
$67,187
Loan payoff
$281,804
Estimated Profit
$75,717
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.