302717

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
%
%
%
%

$68,974

Cash Investment

$73,753

Profit

107%

Return On Equity

214%

Annualized ROE

Purchase Cost
Purchase Price
$268,000
Buyer's Premium
Purchase Closing Costs
$2,876
Loan Points
$5,628
Loan Closing Costs
$6,870
Total Acquisition Cost
$283,374
Initial Loan Funding
$214,400
Cash Required to Close
$68,974
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$68,974

Loan Terms
Initial Loan Funding
$214,400
Rehab Loan Funding
$67,000
Total Loan Commitment
$281,400
Points
$5,628
Loan Closing Costs
$6,870
Interest Carry
$14,187
Total Financing Cost
$26,685

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,876
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,876
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)
$3,055
Misc.
Total Loan Closing
$6,870

Residual
As Repaired Value (ARV)
$469,000
Sale Costs
%
$28,140
Property Taxes
%
$1,018
Property Insurance
%
$1,528
Interest Carry - Purchase Loan Funding
$11,256
Interest Carry - Rehab Loan Funding
$2,931
Net Exit Price
$424,127
Cash Investment
$68,974
Loan payoff
$281,400
Estimated Profit
$73,753
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.