302306

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
%
%
%
%

$62,273

Cash Investment

$66,813

Profit

107%

Return On Equity

215%

Annualized ROE

Purchase Cost
Purchase Price
$243,050
Buyer's Premium
Purchase Closing Costs
$3,674
Loan Points
$5,105
Loan Closing Costs
$4,884
Total Acquisition Cost
$256,713
Initial Loan Funding
$194,440
Cash Required to Close
$62,273
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$62,273

Loan Terms
Initial Loan Funding
$194,440
Rehab Loan Funding
$60,800
Total Loan Commitment
$255,240
Points
$5,105
Loan Closing Costs
$4,884
Interest Carry
$12,868
Total Financing Cost
$22,857

Closing Costs
Deed/Transfer Tax - County
%
$972
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,701
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,674
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)
$1,069
Misc.
Total Loan Closing
$4,884

Residual
As Repaired Value (ARV)
$425,300
Sale Costs
%
$25,518
Property Taxes
%
$2,054
Property Insurance
%
$535
Interest Carry - Purchase Loan Funding
$10,208
Interest Carry - Rehab Loan Funding
$2,660
Net Exit Price
$384,325
Cash Investment
$62,273
Loan payoff
$255,240
Estimated Profit
$66,813
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.