486767

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
%
%
%
%

$74,138

Cash Investment

$83,521

Profit

113%

Return On Equity

225%

Annualized ROE

Purchase Cost
Purchase Price
$298,290
Buyer's Premium
Purchase Closing Costs
$3,088
Loan Points
$6,265
Loan Closing Costs
$5,127
Total Acquisition Cost
$312,770
Initial Loan Funding
$238,632
Cash Required to Close
$74,138
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$74,138

Loan Terms
Initial Loan Funding
$238,632
Rehab Loan Funding
$74,600
Total Loan Commitment
$313,232
Points
$6,265
Loan Closing Costs
$5,127
Interest Carry
$15,792
Total Financing Cost
$27,184

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,088
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,088
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)
$1,312
Misc.
Total Loan Closing
$5,127

Residual
As Repaired Value (ARV)
$522,000
Sale Costs
%
$31,320
Property Taxes
%
$3,341
Property Insurance
%
$656
Interest Carry - Purchase Loan Funding
$12,528
Interest Carry - Rehab Loan Funding
$3,264
Net Exit Price
$470,891
Cash Investment
$74,138
Loan payoff
$313,232
Estimated Profit
$83,521
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.