302196

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
%
%
%
%

$65,945

Cash Investment

$72,702

Profit

110%

Return On Equity

220%

Annualized ROE

Purchase Cost
Purchase Price
$261,910
Buyer's Premium
Purchase Closing Costs
$3,095
Loan Points
$5,501
Loan Closing Costs
$4,967
Total Acquisition Cost
$275,473
Initial Loan Funding
$209,528
Cash Required to Close
$65,945
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$65,945

Loan Terms
Initial Loan Funding
$209,528
Rehab Loan Funding
$65,500
Total Loan Commitment
$275,028
Points
$5,501
Loan Closing Costs
$4,967
Interest Carry
$13,866
Total Financing Cost
$24,334

Closing Costs
Deed/Transfer Tax - County
%
$262
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,833
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,095
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)
$1,152
Misc.
Total Loan Closing
$4,967

Residual
As Repaired Value (ARV)
$458,300
Sale Costs
%
$27,498
Property Taxes
%
$2,685
Property Insurance
%
$576
Interest Carry - Purchase Loan Funding
$11,000
Interest Carry - Rehab Loan Funding
$2,866
Net Exit Price
$413,675
Cash Investment
$65,945
Loan payoff
$275,028
Estimated Profit
$72,702
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.