435297

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
%
%
%
%

$75,794

Cash Investment

$87,036

Profit

115%

Return On Equity

230%

Annualized ROE

Purchase Cost
Purchase Price
$304,110
Buyer's Premium
Purchase Closing Costs
$3,433
Loan Points
$6,386
Loan Closing Costs
$5,153
Total Acquisition Cost
$319,082
Initial Loan Funding
$243,288
Cash Required to Close
$75,794
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$75,794

Loan Terms
Initial Loan Funding
$243,288
Rehab Loan Funding
$76,000
Total Loan Commitment
$319,288
Points
$6,386
Loan Closing Costs
$5,153
Interest Carry
$16,098
Total Financing Cost
$27,636

Closing Costs
Deed/Transfer Tax - County
%
$304
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,129
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,433
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)
$1,338
Misc.
Total Loan Closing
$5,153

Residual
As Repaired Value (ARV)
$532,200
Sale Costs
%
$31,932
Property Taxes
%
$1,384
Property Insurance
%
$669
Interest Carry - Purchase Loan Funding
$12,773
Interest Carry - Rehab Loan Funding
$3,325
Net Exit Price
$482,118
Cash Investment
$75,794
Loan payoff
$319,288
Estimated Profit
$87,036
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.