301776

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
%
%
%
%

$77,936

Cash Investment

$89,515

Profit

115%

Return On Equity

230%

Annualized ROE

Purchase Cost
Purchase Price
$314,630
Buyer's Premium
Purchase Closing Costs
$3,202
Loan Points
$6,608
Loan Closing Costs
$5,199
Total Acquisition Cost
$329,640
Initial Loan Funding
$251,704
Cash Required to Close
$77,936
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$77,936

Loan Terms
Initial Loan Funding
$251,704
Rehab Loan Funding
$78,700
Total Loan Commitment
$330,404
Points
$6,608
Loan Closing Costs
$5,199
Interest Carry
$16,658
Total Financing Cost
$28,465

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,202
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,202
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)
$1,384
Misc.
Total Loan Closing
$5,199

Residual
As Repaired Value (ARV)
$550,600
Sale Costs
%
$33,036
Property Taxes
%
$2,360
Property Insurance
%
$692
Interest Carry - Purchase Loan Funding
$13,214
Interest Carry - Rehab Loan Funding
$3,443
Net Exit Price
$497,855
Cash Investment
$77,936
Loan payoff
$330,404
Estimated Profit
$89,515
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.