301860

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
%
%
%
%

$64,253

Cash Investment

$71,965

Profit

112%

Return On Equity

224%

Annualized ROE

Purchase Cost
Purchase Price
$255,760
Buyer's Premium
Purchase Closing Costs
$2,790
Loan Points
$5,370
Loan Closing Costs
$4,940
Total Acquisition Cost
$268,861
Initial Loan Funding
$204,608
Cash Required to Close
$64,253
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$64,253

Loan Terms
Initial Loan Funding
$204,608
Rehab Loan Funding
$63,900
Total Loan Commitment
$268,508
Points
$5,370
Loan Closing Costs
$4,940
Interest Carry
$13,538
Total Financing Cost
$23,848

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,790
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,790
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)
$1,125
Misc.
Total Loan Closing
$4,940

Residual
As Repaired Value (ARV)
$447,600
Sale Costs
%
$26,856
Property Taxes
%
$1,918
Property Insurance
%
$563
Interest Carry - Purchase Loan Funding
$10,742
Interest Carry - Rehab Loan Funding
$2,796
Net Exit Price
$404,726
Cash Investment
$64,253
Loan payoff
$268,508
Estimated Profit
$71,965
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.