302239

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
%
%
%
%

$64,916

Cash Investment

$70,138

Profit

108%

Return On Equity

216%

Annualized ROE

Purchase Cost
Purchase Price
$254,230
Buyer's Premium
Purchase Closing Costs
$3,797
Loan Points
$5,340
Loan Closing Costs
$4,934
Total Acquisition Cost
$268,300
Initial Loan Funding
$203,384
Cash Required to Close
$64,916
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$64,916

Loan Terms
Initial Loan Funding
$203,384
Rehab Loan Funding
$63,600
Total Loan Commitment
$266,984
Points
$5,340
Loan Closing Costs
$4,934
Interest Carry
$13,460
Total Financing Cost
$23,733

Closing Costs
Deed/Transfer Tax - County
%
$1,017
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,780
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,797
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)
$1,119
Misc.
Total Loan Closing
$4,934

Residual
As Repaired Value (ARV)
$444,900
Sale Costs
%
$26,694
Property Taxes
%
$2,148
Property Insurance
%
$559
Interest Carry - Purchase Loan Funding
$10,678
Interest Carry - Rehab Loan Funding
$2,783
Net Exit Price
$402,038
Cash Investment
$64,916
Loan payoff
$266,984
Estimated Profit
$70,138
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.