302188

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
%
%
%
%

$68,000

Cash Investment

$74,020

Profit

109%

Return On Equity

218%

Annualized ROE

Purchase Cost
Purchase Price
$267,280
Buyer's Premium
Purchase Closing Costs
$3,940
Loan Points
$5,612
Loan Closing Costs
$4,991
Total Acquisition Cost
$281,824
Initial Loan Funding
$213,824
Cash Required to Close
$68,000
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$68,000

Loan Terms
Initial Loan Funding
$213,824
Rehab Loan Funding
$66,800
Total Loan Commitment
$280,624
Points
$5,612
Loan Closing Costs
$4,991
Interest Carry
$14,148
Total Financing Cost
$24,752

Closing Costs
Deed/Transfer Tax - County
%
$1,069
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,871
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,940
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)
$1,176
Misc.
Total Loan Closing
$4,991

Residual
As Repaired Value (ARV)
$467,700
Sale Costs
%
$28,062
Property Taxes
%
$2,259
Property Insurance
%
$588
Interest Carry - Purchase Loan Funding
$11,226
Interest Carry - Rehab Loan Funding
$2,923
Net Exit Price
$422,643
Cash Investment
$68,000
Loan payoff
$280,624
Estimated Profit
$74,020
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.