498496

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
%
%
%
%

$67,474

Cash Investment

$75,554

Profit

112%

Return On Equity

224%

Annualized ROE

Purchase Cost
Purchase Price
$267,320
Buyer's Premium
Purchase Closing Costs
$3,406
Loan Points
$5,613
Loan Closing Costs
$4,991
Total Acquisition Cost
$281,330
Initial Loan Funding
$213,856
Cash Required to Close
$67,474
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$67,474

Loan Terms
Initial Loan Funding
$213,856
Rehab Loan Funding
$66,800
Total Loan Commitment
$280,656
Points
$5,613
Loan Closing Costs
$4,991
Interest Carry
$14,150
Total Financing Cost
$24,754

Closing Costs
Deed/Transfer Tax - County
%
$535
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,871
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,406
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)
$1,176
Misc.
Total Loan Closing
$4,991

Residual
As Repaired Value (ARV)
$467,800
Sale Costs
%
$28,068
Property Taxes
%
$1,310
Property Insurance
%
$588
Interest Carry - Purchase Loan Funding
$11,227
Interest Carry - Rehab Loan Funding
$2,923
Net Exit Price
$423,684
Cash Investment
$67,474
Loan payoff
$280,656
Estimated Profit
$75,554
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.