301768

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
%
%
%
%

$74,911

Cash Investment

$85,632

Profit

114%

Return On Equity

229%

Annualized ROE

Purchase Cost
Purchase Price
$301,620
Buyer's Premium
Purchase Closing Costs
$3,111
Loan Points
$6,334
Loan Closing Costs
$5,142
Total Acquisition Cost
$316,207
Initial Loan Funding
$241,296
Cash Required to Close
$74,911
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$74,911

Loan Terms
Initial Loan Funding
$241,296
Rehab Loan Funding
$75,400
Total Loan Commitment
$316,696
Points
$6,334
Loan Closing Costs
$5,142
Interest Carry
$15,967
Total Financing Cost
$27,443

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,111
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,111
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)
$1,327
Misc.
Total Loan Closing
$5,142

Residual
As Repaired Value (ARV)
$527,800
Sale Costs
%
$31,668
Property Taxes
%
$2,262
Property Insurance
%
$664
Interest Carry - Purchase Loan Funding
$12,668
Interest Carry - Rehab Loan Funding
$3,299
Net Exit Price
$477,239
Cash Investment
$74,911
Loan payoff
$316,696
Estimated Profit
$85,632
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.