302495

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
%
%
%
%

$63,813

Cash Investment

$67,471

Profit

106%

Return On Equity

211%

Annualized ROE

Purchase Cost
Purchase Price
$246,440
Buyer's Premium
Purchase Closing Costs
$2,725
Loan Points
$5,175
Loan Closing Costs
$6,624
Total Acquisition Cost
$260,965
Initial Loan Funding
$197,152
Cash Required to Close
$63,813
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$63,813

Loan Terms
Initial Loan Funding
$197,152
Rehab Loan Funding
$61,600
Total Loan Commitment
$258,752
Points
$5,175
Loan Closing Costs
$6,624
Interest Carry
$13,045
Total Financing Cost
$24,845

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,725
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,725
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)
$2,809
Misc.
Total Loan Closing
$6,624

Residual
As Repaired Value (ARV)
$431,300
Sale Costs
%
$25,878
Property Taxes
%
$936
Property Insurance
%
$1,405
Interest Carry - Purchase Loan Funding
$10,350
Interest Carry - Rehab Loan Funding
$2,695
Net Exit Price
$390,035
Cash Investment
$63,813
Loan payoff
$258,752
Estimated Profit
$67,471
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.