301757

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
%
%
%
%

$82,910

Cash Investment

$96,023

Profit

116%

Return On Equity

232%

Annualized ROE

Purchase Cost
Purchase Price
$336,040
Buyer's Premium
Purchase Closing Costs
$3,352
Loan Points
$7,057
Loan Closing Costs
$5,294
Total Acquisition Cost
$351,742
Initial Loan Funding
$268,832
Cash Required to Close
$82,910
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$82,910

Loan Terms
Initial Loan Funding
$268,832
Rehab Loan Funding
$84,000
Total Loan Commitment
$352,832
Points
$7,057
Loan Closing Costs
$5,294
Interest Carry
$17,789
Total Financing Cost
$30,139

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,352
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,352
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)
$1,479
Misc.
Total Loan Closing
$5,294

Residual
As Repaired Value (ARV)
$588,100
Sale Costs
%
$35,286
Property Taxes
%
$2,520
Property Insurance
%
$739
Interest Carry - Purchase Loan Funding
$14,114
Interest Carry - Rehab Loan Funding
$3,675
Net Exit Price
$531,766
Cash Investment
$82,910
Loan payoff
$352,832
Estimated Profit
$96,023
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.