302287

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
%
%
%
%

$65,499

Cash Investment

$72,200

Profit

110%

Return On Equity

220%

Annualized ROE

Purchase Cost
Purchase Price
$260,000
Buyer's Premium
Purchase Closing Costs
$3,080
Loan Points
$5,460
Loan Closing Costs
$4,959
Total Acquisition Cost
$273,499
Initial Loan Funding
$208,000
Cash Required to Close
$65,499
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$65,499

Loan Terms
Initial Loan Funding
$208,000
Rehab Loan Funding
$65,000
Total Loan Commitment
$273,000
Points
$5,460
Loan Closing Costs
$4,959
Interest Carry
$13,764
Total Financing Cost
$24,183

Closing Costs
Deed/Transfer Tax - County
%
$260
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,820
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,080
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)
$1,144
Misc.
Total Loan Closing
$4,959

Residual
As Repaired Value (ARV)
$455,000
Sale Costs
%
$27,300
Property Taxes
%
$2,665
Property Insurance
%
$572
Interest Carry - Purchase Loan Funding
$10,920
Interest Carry - Rehab Loan Funding
$2,844
Net Exit Price
$410,699
Cash Investment
$65,499
Loan payoff
$273,000
Estimated Profit
$72,200
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.