301784

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
%
%
%
%

$85,928

Cash Investment

$99,844

Profit

116%

Return On Equity

232%

Annualized ROE

Purchase Cost
Purchase Price
$349,020
Buyer's Premium
Purchase Closing Costs
$3,443
Loan Points
$7,330
Loan Closing Costs
$5,351
Total Acquisition Cost
$365,144
Initial Loan Funding
$279,216
Cash Required to Close
$85,928
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$85,928

Loan Terms
Initial Loan Funding
$279,216
Rehab Loan Funding
$87,300
Total Loan Commitment
$366,516
Points
$7,330
Loan Closing Costs
$5,351
Interest Carry
$18,478
Total Financing Cost
$31,159

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,443
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,443
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)
$1,536
Misc.
Total Loan Closing
$5,351

Residual
As Repaired Value (ARV)
$610,800
Sale Costs
%
$36,648
Property Taxes
%
$2,618
Property Insurance
%
$768
Interest Carry - Purchase Loan Funding
$14,659
Interest Carry - Rehab Loan Funding
$3,819
Net Exit Price
$552,288
Cash Investment
$85,928
Loan payoff
$366,516
Estimated Profit
$99,844
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.