301898

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
%
%
%
%

$66,148

Cash Investment

$74,284

Profit

112%

Return On Equity

225%

Annualized ROE

Purchase Cost
Purchase Price
$263,910
Buyer's Premium
Purchase Closing Costs
$2,847
Loan Points
$5,543
Loan Closing Costs
$4,976
Total Acquisition Cost
$277,276
Initial Loan Funding
$211,128
Cash Required to Close
$66,148
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$66,148

Loan Terms
Initial Loan Funding
$211,128
Rehab Loan Funding
$66,000
Total Loan Commitment
$277,128
Points
$5,543
Loan Closing Costs
$4,976
Interest Carry
$13,972
Total Financing Cost
$24,490

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,847
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,847
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)
$1,161
Misc.
Total Loan Closing
$4,976

Residual
As Repaired Value (ARV)
$461,800
Sale Costs
%
$27,708
Property Taxes
%
$1,979
Property Insurance
%
$581
Interest Carry - Purchase Loan Funding
$11,084
Interest Carry - Rehab Loan Funding
$2,888
Net Exit Price
$417,560
Cash Investment
$66,148
Loan payoff
$277,128
Estimated Profit
$74,284
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.