301775

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
%
%
%
%

$77,838

Cash Investment

$89,416

Profit

115%

Return On Equity

230%

Annualized ROE

Purchase Cost
Purchase Price
$314,210
Buyer's Premium
Purchase Closing Costs
$3,199
Loan Points
$6,599
Loan Closing Costs
$5,198
Total Acquisition Cost
$329,206
Initial Loan Funding
$251,368
Cash Required to Close
$77,838
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$77,838

Loan Terms
Initial Loan Funding
$251,368
Rehab Loan Funding
$78,600
Total Loan Commitment
$329,968
Points
$6,599
Loan Closing Costs
$5,198
Interest Carry
$16,636
Total Financing Cost
$28,432

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,199
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,199
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)
$1,383
Misc.
Total Loan Closing
$5,198

Residual
As Repaired Value (ARV)
$549,900
Sale Costs
%
$32,994
Property Taxes
%
$2,357
Property Insurance
%
$691
Interest Carry - Purchase Loan Funding
$13,197
Interest Carry - Rehab Loan Funding
$3,439
Net Exit Price
$497,223
Cash Investment
$77,838
Loan payoff
$329,968
Estimated Profit
$89,416
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.