301770

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
%
%
%
%

$77,965

Cash Investment

$89,562

Profit

115%

Return On Equity

230%

Annualized ROE

Purchase Cost
Purchase Price
$314,760
Buyer's Premium
Purchase Closing Costs
$3,203
Loan Points
$6,610
Loan Closing Costs
$5,200
Total Acquisition Cost
$329,773
Initial Loan Funding
$251,808
Cash Required to Close
$77,965
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$77,965

Loan Terms
Initial Loan Funding
$251,808
Rehab Loan Funding
$78,700
Total Loan Commitment
$330,508
Points
$6,610
Loan Closing Costs
$5,200
Interest Carry
$16,663
Total Financing Cost
$28,473

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,203
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,203
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)
$1,385
Misc.
Total Loan Closing
$5,200

Residual
As Repaired Value (ARV)
$550,800
Sale Costs
%
$33,048
Property Taxes
%
$2,361
Property Insurance
%
$692
Interest Carry - Purchase Loan Funding
$13,220
Interest Carry - Rehab Loan Funding
$3,443
Net Exit Price
$498,036
Cash Investment
$77,965
Loan payoff
$330,508
Estimated Profit
$89,562
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.