242977

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
%
%
%
%

$75,907

Cash Investment

$87,337

Profit

115%

Return On Equity

230%

Annualized ROE

Purchase Cost
Purchase Price
$305,900
Buyer's Premium
Purchase Closing Costs
$3,141
Loan Points
$6,424
Loan Closing Costs
$5,161
Total Acquisition Cost
$320,627
Initial Loan Funding
$244,720
Cash Required to Close
$75,907
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$75,907

Loan Terms
Initial Loan Funding
$244,720
Rehab Loan Funding
$76,500
Total Loan Commitment
$321,220
Points
$6,424
Loan Closing Costs
$5,161
Interest Carry
$16,195
Total Financing Cost
$27,780

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,141
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,141
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)
$1,346
Misc.
Total Loan Closing
$5,161

Residual
As Repaired Value (ARV)
$535,300
Sale Costs
%
$32,118
Property Taxes
%
$1,851
Property Insurance
%
$673
Interest Carry - Purchase Loan Funding
$12,848
Interest Carry - Rehab Loan Funding
$3,347
Net Exit Price
$484,464
Cash Investment
$75,907
Loan payoff
$321,220
Estimated Profit
$87,337
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.