470482

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
%
%
%
%

$74,324

Cash Investment

$81,980

Profit

110%

Return On Equity

221%

Annualized ROE

Purchase Cost
Purchase Price
$294,030
Buyer's Premium
Purchase Closing Costs
$4,234
Loan Points
$6,174
Loan Closing Costs
$5,109
Total Acquisition Cost
$309,548
Initial Loan Funding
$235,224
Cash Required to Close
$74,324
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$74,324

Loan Terms
Initial Loan Funding
$235,224
Rehab Loan Funding
$73,500
Total Loan Commitment
$308,724
Points
$6,174
Loan Closing Costs
$5,109
Interest Carry
$15,565
Total Financing Cost
$26,848

Closing Costs
Deed/Transfer Tax - County
%
$1,176
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,058
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,234
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)
$1,294
Misc.
Total Loan Closing
$5,109

Residual
As Repaired Value (ARV)
$514,600
Sale Costs
%
$30,876
Property Taxes
%
$2,485
Property Insurance
%
$647
Interest Carry - Purchase Loan Funding
$12,349
Interest Carry - Rehab Loan Funding
$3,216
Net Exit Price
$465,028
Cash Investment
$74,324
Loan payoff
$308,724
Estimated Profit
$81,980
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.