302532

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
%
%
%
%

$69,131

Cash Investment

$73,868

Profit

107%

Return On Equity

214%

Annualized ROE

Purchase Cost
Purchase Price
$268,650
Buyer's Premium
Purchase Closing Costs
$2,881
Loan Points
$5,642
Loan Closing Costs
$6,878
Total Acquisition Cost
$284,051
Initial Loan Funding
$214,920
Cash Required to Close
$69,131
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$69,131

Loan Terms
Initial Loan Funding
$214,920
Rehab Loan Funding
$67,200
Total Loan Commitment
$282,120
Points
$5,642
Loan Closing Costs
$6,878
Interest Carry
$14,223
Total Financing Cost
$26,743

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,881
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,881
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)
$3,063
Misc.
Total Loan Closing
$6,878

Residual
As Repaired Value (ARV)
$470,100
Sale Costs
%
$28,206
Property Taxes
%
$1,021
Property Insurance
%
$1,531
Interest Carry - Purchase Loan Funding
$11,283
Interest Carry - Rehab Loan Funding
$2,940
Net Exit Price
$425,119
Cash Investment
$69,131
Loan payoff
$282,120
Estimated Profit
$73,868
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.