302421

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
%
%
%
%

$67,266

Cash Investment

$70,235

Profit

104%

Return On Equity

209%

Annualized ROE

Purchase Cost
Purchase Price
$259,130
Buyer's Premium
Purchase Closing Costs
$5,042
Loan Points
$5,442
Loan Closing Costs
$4,955
Total Acquisition Cost
$274,570
Initial Loan Funding
$207,304
Cash Required to Close
$67,266
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$67,266

Loan Terms
Initial Loan Funding
$207,304
Rehab Loan Funding
$64,800
Total Loan Commitment
$272,104
Points
$5,442
Loan Closing Costs
$4,955
Interest Carry
$13,718
Total Financing Cost
$24,116

Closing Costs
Deed/Transfer Tax - County
%
$2,229
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,814
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,042
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)
$1,140
Misc.
Total Loan Closing
$4,955

Residual
As Repaired Value (ARV)
$453,500
Sale Costs
%
$27,210
Property Taxes
%
$2,397
Property Insurance
%
$570
Interest Carry - Purchase Loan Funding
$10,883
Interest Carry - Rehab Loan Funding
$2,835
Net Exit Price
$409,605
Cash Investment
$67,266
Loan payoff
$272,104
Estimated Profit
$70,235
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.