302219

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
%
%
%
%

$69,908

Cash Investment

$72,885

Profit

104%

Return On Equity

209%

Annualized ROE

Purchase Cost
Purchase Price
$268,540
Buyer's Premium
Purchase Closing Costs
$5,565
Loan Points
$5,639
Loan Closing Costs
$4,997
Total Acquisition Cost
$284,740
Initial Loan Funding
$214,832
Cash Required to Close
$69,908
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$69,908

Loan Terms
Initial Loan Funding
$214,832
Rehab Loan Funding
$67,100
Total Loan Commitment
$281,932
Points
$5,639
Loan Closing Costs
$4,997
Interest Carry
$14,214
Total Financing Cost
$24,850

Closing Costs
Deed/Transfer Tax - County
%
$2,685
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,880
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,565
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)
$1,182
Misc.
Total Loan Closing
$4,997

Residual
As Repaired Value (ARV)
$469,900
Sale Costs
%
$28,194
Property Taxes
%
$2,175
Property Insurance
%
$591
Interest Carry - Purchase Loan Funding
$11,279
Interest Carry - Rehab Loan Funding
$2,936
Net Exit Price
$424,726
Cash Investment
$69,908
Loan payoff
$281,932
Estimated Profit
$72,885
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.