301796

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
%
%
%
%

$66,382

Cash Investment

$74,674

Profit

113%

Return On Equity

225%

Annualized ROE

Purchase Cost
Purchase Price
$264,920
Buyer's Premium
Purchase Closing Costs
$2,854
Loan Points
$5,563
Loan Closing Costs
$4,981
Total Acquisition Cost
$278,318
Initial Loan Funding
$211,936
Cash Required to Close
$66,382
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$66,382

Loan Terms
Initial Loan Funding
$211,936
Rehab Loan Funding
$66,200
Total Loan Commitment
$278,136
Points
$5,563
Loan Closing Costs
$4,981
Interest Carry
$14,023
Total Financing Cost
$24,566

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,854
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,854
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)
$1,166
Misc.
Total Loan Closing
$4,981

Residual
As Repaired Value (ARV)
$463,600
Sale Costs
%
$27,816
Property Taxes
%
$1,987
Property Insurance
%
$583
Interest Carry - Purchase Loan Funding
$11,127
Interest Carry - Rehab Loan Funding
$2,896
Net Exit Price
$419,191
Cash Investment
$66,382
Loan payoff
$278,136
Estimated Profit
$74,674
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.