301849

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
%
%
%
%

$64,738

Cash Investment

$72,466

Profit

112%

Return On Equity

224%

Annualized ROE

Purchase Cost
Purchase Price
$257,840
Buyer's Premium
Purchase Closing Costs
$2,805
Loan Points
$5,415
Loan Closing Costs
$4,949
Total Acquisition Cost
$271,010
Initial Loan Funding
$206,272
Cash Required to Close
$64,738
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$64,738

Loan Terms
Initial Loan Funding
$206,272
Rehab Loan Funding
$64,500
Total Loan Commitment
$270,772
Points
$5,415
Loan Closing Costs
$4,949
Interest Carry
$13,651
Total Financing Cost
$24,016

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,805
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,805
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)
$1,134
Misc.
Total Loan Closing
$4,949

Residual
As Repaired Value (ARV)
$451,200
Sale Costs
%
$27,072
Property Taxes
%
$1,934
Property Insurance
%
$567
Interest Carry - Purchase Loan Funding
$10,829
Interest Carry - Rehab Loan Funding
$2,822
Net Exit Price
$407,976
Cash Investment
$64,738
Loan payoff
$270,772
Estimated Profit
$72,466
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.