520021

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
%
%
%
%

$70,153

Cash Investment

$78,095

Profit

111%

Return On Equity

223%

Annualized ROE

Purchase Cost
Purchase Price
$279,940
Buyer's Premium
Purchase Closing Costs
$3,240
Loan Points
$5,879
Loan Closing Costs
$5,047
Total Acquisition Cost
$294,105
Initial Loan Funding
$223,952
Cash Required to Close
$70,153
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$70,153

Loan Terms
Initial Loan Funding
$223,952
Rehab Loan Funding
$70,000
Total Loan Commitment
$293,952
Points
$5,879
Loan Closing Costs
$5,047
Interest Carry
$14,820
Total Financing Cost
$25,746

Closing Costs
Deed/Transfer Tax - County
%
$280
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,960
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,240
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)
$1,232
Misc.
Total Loan Closing
$5,047

Residual
As Repaired Value (ARV)
$489,900
Sale Costs
%
$29,394
Property Taxes
%
$2,869
Property Insurance
%
$616
Interest Carry - Purchase Loan Funding
$11,757
Interest Carry - Rehab Loan Funding
$3,063
Net Exit Price
$442,201
Cash Investment
$70,153
Loan payoff
$293,952
Estimated Profit
$78,095
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.