302458

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
%
%
%
%

$68,309

Cash Investment

$77,012

Profit

113%

Return On Equity

225%

Annualized ROE

Purchase Cost
Purchase Price
$271,920
Buyer's Premium
Purchase Closing Costs
$3,203
Loan Points
$5,711
Loan Closing Costs
$5,011
Total Acquisition Cost
$285,845
Initial Loan Funding
$217,536
Cash Required to Close
$68,309
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$68,309

Loan Terms
Initial Loan Funding
$217,536
Rehab Loan Funding
$68,000
Total Loan Commitment
$285,536
Points
$5,711
Loan Closing Costs
$5,011
Interest Carry
$14,396
Total Financing Cost
$25,118

Closing Costs
Deed/Transfer Tax - County
%
$299
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,903
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,203
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)
$1,196
Misc.
Total Loan Closing
$5,011

Residual
As Repaired Value (ARV)
$475,900
Sale Costs
%
$28,554
Property Taxes
%
$1,496
Property Insurance
%
$598
Interest Carry - Purchase Loan Funding
$11,421
Interest Carry - Rehab Loan Funding
$2,975
Net Exit Price
$430,857
Cash Investment
$68,309
Loan payoff
$285,536
Estimated Profit
$77,012
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.