301756

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
%
%
%
%

$77,621

Cash Investment

$89,141

Profit

115%

Return On Equity

230%

Annualized ROE

Purchase Cost
Purchase Price
$313,280
Buyer's Premium
Purchase Closing Costs
$3,193
Loan Points
$6,578
Loan Closing Costs
$5,193
Total Acquisition Cost
$328,245
Initial Loan Funding
$250,624
Cash Required to Close
$77,621
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$77,621

Loan Terms
Initial Loan Funding
$250,624
Rehab Loan Funding
$78,300
Total Loan Commitment
$328,924
Points
$6,578
Loan Closing Costs
$5,193
Interest Carry
$16,583
Total Financing Cost
$28,355

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,193
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,193
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)
$1,378
Misc.
Total Loan Closing
$5,193

Residual
As Repaired Value (ARV)
$548,200
Sale Costs
%
$32,892
Property Taxes
%
$2,350
Property Insurance
%
$689
Interest Carry - Purchase Loan Funding
$13,158
Interest Carry - Rehab Loan Funding
$3,426
Net Exit Price
$495,686
Cash Investment
$77,621
Loan payoff
$328,924
Estimated Profit
$89,141
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.