302483

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
%
%
%
%

$65,982

Cash Investment

$68,682

Profit

104%

Return On Equity

208%

Annualized ROE

Purchase Cost
Purchase Price
$253,800
Buyer's Premium
Purchase Closing Costs
$4,959
Loan Points
$5,331
Loan Closing Costs
$4,932
Total Acquisition Cost
$269,022
Initial Loan Funding
$203,040
Cash Required to Close
$65,982
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$65,982

Loan Terms
Initial Loan Funding
$203,040
Rehab Loan Funding
$63,500
Total Loan Commitment
$266,540
Points
$5,331
Loan Closing Costs
$4,932
Interest Carry
$13,438
Total Financing Cost
$23,700

Closing Costs
Deed/Transfer Tax - County
%
$2,183
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,777
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,959
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)
$1,117
Misc.
Total Loan Closing
$4,932

Residual
As Repaired Value (ARV)
$444,200
Sale Costs
%
$26,652
Property Taxes
%
$2,348
Property Insurance
%
$558
Interest Carry - Purchase Loan Funding
$10,660
Interest Carry - Rehab Loan Funding
$2,778
Net Exit Price
$401,204
Cash Investment
$65,982
Loan payoff
$266,540
Estimated Profit
$68,682
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.