301781

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
%
%
%
%

$83,203

Cash Investment

$96,412

Profit

116%

Return On Equity

232%

Annualized ROE

Purchase Cost
Purchase Price
$337,300
Buyer's Premium
Purchase Closing Costs
$3,361
Loan Points
$7,083
Loan Closing Costs
$5,299
Total Acquisition Cost
$353,043
Initial Loan Funding
$269,840
Cash Required to Close
$83,203
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$83,203

Loan Terms
Initial Loan Funding
$269,840
Rehab Loan Funding
$84,300
Total Loan Commitment
$354,140
Points
$7,083
Loan Closing Costs
$5,299
Interest Carry
$17,855
Total Financing Cost
$30,237

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,361
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,361
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)
$590,300
Sale Costs
%
$35,418
Property Taxes
%
$2,530
Property Insurance
%
$742
Interest Carry - Purchase Loan Funding
$14,167
Interest Carry - Rehab Loan Funding
$3,688
Net Exit Price
$533,755
Cash Investment
$83,203
Loan payoff
$354,140
Estimated Profit
$96,412
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.