243101

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
%
%
%
%

$73,800

Cash Investment

$84,695

Profit

115%

Return On Equity

230%

Annualized ROE

Purchase Cost
Purchase Price
$296,840
Buyer's Premium
Purchase Closing Costs
$3,078
Loan Points
$6,233
Loan Closing Costs
$5,121
Total Acquisition Cost
$311,272
Initial Loan Funding
$237,472
Cash Required to Close
$73,800
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$73,800

Loan Terms
Initial Loan Funding
$237,472
Rehab Loan Funding
$74,200
Total Loan Commitment
$311,672
Points
$6,233
Loan Closing Costs
$5,121
Interest Carry
$15,714
Total Financing Cost
$27,068

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,078
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,078
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)
$1,306
Misc.
Total Loan Closing
$5,121

Residual
As Repaired Value (ARV)
$519,500
Sale Costs
%
$31,170
Property Taxes
%
$1,796
Property Insurance
%
$653
Interest Carry - Purchase Loan Funding
$12,467
Interest Carry - Rehab Loan Funding
$3,246
Net Exit Price
$470,168
Cash Investment
$73,800
Loan payoff
$311,672
Estimated Profit
$84,695
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.