520184

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
%
%
%
%

$72,686

Cash Investment

$79,833

Profit

110%

Return On Equity

220%

Annualized ROE

Purchase Cost
Purchase Price
$287,100
Buyer's Premium
Purchase Closing Costs
$4,158
Loan Points
$6,030
Loan Closing Costs
$5,078
Total Acquisition Cost
$302,366
Initial Loan Funding
$229,680
Cash Required to Close
$72,686
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$72,686

Loan Terms
Initial Loan Funding
$229,680
Rehab Loan Funding
$71,800
Total Loan Commitment
$301,480
Points
$6,030
Loan Closing Costs
$5,078
Interest Carry
$15,199
Total Financing Cost
$26,307

Closing Costs
Deed/Transfer Tax - County
%
$1,148
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,010
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,158
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)
$1,263
Misc.
Total Loan Closing
$5,078

Residual
As Repaired Value (ARV)
$502,400
Sale Costs
%
$30,144
Property Taxes
%
$2,426
Property Insurance
%
$632
Interest Carry - Purchase Loan Funding
$12,058
Interest Carry - Rehab Loan Funding
$3,141
Net Exit Price
$453,999
Cash Investment
$72,686
Loan payoff
$301,480
Estimated Profit
$79,833
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.