473124

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
%
%
%
%

$66,079

Cash Investment

$68,307

Profit

103%

Return On Equity

207%

Annualized ROE

Purchase Cost
Purchase Price
$252,740
Buyer's Premium
Purchase Closing Costs
$5,297
Loan Points
$5,308
Loan Closing Costs
$4,927
Total Acquisition Cost
$268,271
Initial Loan Funding
$202,192
Cash Required to Close
$66,079
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$66,079

Loan Terms
Initial Loan Funding
$202,192
Rehab Loan Funding
$63,200
Total Loan Commitment
$265,392
Points
$5,308
Loan Closing Costs
$4,927
Interest Carry
$13,380
Total Financing Cost
$23,615

Closing Costs
Deed/Transfer Tax - County
%
$2,527
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,769
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,297
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)
$1,112
Misc.
Total Loan Closing
$4,927

Residual
As Repaired Value (ARV)
$442,300
Sale Costs
%
$26,538
Property Taxes
%
$2,047
Property Insurance
%
$556
Interest Carry - Purchase Loan Funding
$10,615
Interest Carry - Rehab Loan Funding
$2,765
Net Exit Price
$399,779
Cash Investment
$66,079
Loan payoff
$265,392
Estimated Profit
$68,307
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.