302448

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
%
%
%
%

$66,396

Cash Investment

$74,358

Profit

112%

Return On Equity

224%

Annualized ROE

Purchase Cost
Purchase Price
$263,840
Buyer's Premium
Purchase Closing Costs
$3,111
Loan Points
$5,541
Loan Closing Costs
$4,976
Total Acquisition Cost
$277,468
Initial Loan Funding
$211,072
Cash Required to Close
$66,396
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$66,396

Loan Terms
Initial Loan Funding
$211,072
Rehab Loan Funding
$66,000
Total Loan Commitment
$277,072
Points
$5,541
Loan Closing Costs
$4,976
Interest Carry
$13,969
Total Financing Cost
$24,486

Closing Costs
Deed/Transfer Tax - County
%
$264
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,847
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,111
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)
$1,161
Misc.
Total Loan Closing
$4,976

Residual
As Repaired Value (ARV)
$461,700
Sale Costs
%
$27,702
Property Taxes
%
$1,623
Property Insurance
%
$580
Interest Carry - Purchase Loan Funding
$11,081
Interest Carry - Rehab Loan Funding
$2,888
Net Exit Price
$417,826
Cash Investment
$66,396
Loan payoff
$277,072
Estimated Profit
$74,358
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.