520003

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
%
%
%
%

$67,098

Cash Investment

$74,254

Profit

111%

Return On Equity

221%

Annualized ROE

Purchase Cost
Purchase Price
$266,850
Buyer's Premium
Purchase Closing Costs
$3,135
Loan Points
$5,604
Loan Closing Costs
$4,989
Total Acquisition Cost
$280,578
Initial Loan Funding
$213,480
Cash Required to Close
$67,098
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$67,098

Loan Terms
Initial Loan Funding
$213,480
Rehab Loan Funding
$66,700
Total Loan Commitment
$280,180
Points
$5,604
Loan Closing Costs
$4,989
Interest Carry
$14,126
Total Financing Cost
$24,719

Closing Costs
Deed/Transfer Tax - County
%
$267
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,868
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,135
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)
$1,174
Misc.
Total Loan Closing
$4,989

Residual
As Repaired Value (ARV)
$467,000
Sale Costs
%
$28,020
Property Taxes
%
$2,735
Property Insurance
%
$587
Interest Carry - Purchase Loan Funding
$11,208
Interest Carry - Rehab Loan Funding
$2,918
Net Exit Price
$421,532
Cash Investment
$67,098
Loan payoff
$280,180
Estimated Profit
$74,254
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.