301793

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
%
%
%
%

$75,943

Cash Investment

$87,003

Profit

115%

Return On Equity

229%

Annualized ROE

Purchase Cost
Purchase Price
$306,060
Buyer's Premium
Purchase Closing Costs
$3,142
Loan Points
$6,427
Loan Closing Costs
$5,162
Total Acquisition Cost
$320,791
Initial Loan Funding
$244,848
Cash Required to Close
$75,943
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$75,943

Loan Terms
Initial Loan Funding
$244,848
Rehab Loan Funding
$76,500
Total Loan Commitment
$321,348
Points
$6,427
Loan Closing Costs
$5,162
Interest Carry
$16,201
Total Financing Cost
$27,790

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,142
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,142
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)
$1,347
Misc.
Total Loan Closing
$5,162

Residual
As Repaired Value (ARV)
$535,600
Sale Costs
%
$32,136
Property Taxes
%
$2,295
Property Insurance
%
$673
Interest Carry - Purchase Loan Funding
$12,855
Interest Carry - Rehab Loan Funding
$3,347
Net Exit Price
$484,294
Cash Investment
$75,943
Loan payoff
$321,348
Estimated Profit
$87,003
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.