301762

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
%
%
%
%

$83,221

Cash Investment

$96,420

Profit

116%

Return On Equity

232%

Annualized ROE

Purchase Cost
Purchase Price
$337,380
Buyer's Premium
Purchase Closing Costs
$3,362
Loan Points
$7,084
Loan Closing Costs
$5,299
Total Acquisition Cost
$353,125
Initial Loan Funding
$269,904
Cash Required to Close
$83,221
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$83,221

Loan Terms
Initial Loan Funding
$269,904
Rehab Loan Funding
$84,300
Total Loan Commitment
$354,204
Points
$7,084
Loan Closing Costs
$5,299
Interest Carry
$17,858
Total Financing Cost
$30,242

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,362
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,362
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)
$1,484
Misc.
Total Loan Closing
$5,299

Residual
As Repaired Value (ARV)
$590,400
Sale Costs
%
$35,424
Property Taxes
%
$2,530
Property Insurance
%
$742
Interest Carry - Purchase Loan Funding
$14,170
Interest Carry - Rehab Loan Funding
$3,688
Net Exit Price
$533,845
Cash Investment
$83,221
Loan payoff
$354,204
Estimated Profit
$96,420
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.