301797

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
%
%
%
%

$63,203

Cash Investment

$70,586

Profit

112%

Return On Equity

223%

Annualized ROE

Purchase Cost
Purchase Price
$251,240
Buyer's Premium
Purchase Closing Costs
$2,759
Loan Points
$5,276
Loan Closing Costs
$4,920
Total Acquisition Cost
$264,195
Initial Loan Funding
$200,992
Cash Required to Close
$63,203
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$63,203

Loan Terms
Initial Loan Funding
$200,992
Rehab Loan Funding
$62,800
Total Loan Commitment
$263,792
Points
$5,276
Loan Closing Costs
$4,920
Interest Carry
$13,300
Total Financing Cost
$23,496

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,759
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,759
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)
$1,105
Misc.
Total Loan Closing
$4,920

Residual
As Repaired Value (ARV)
$439,700
Sale Costs
%
$26,382
Property Taxes
%
$1,884
Property Insurance
%
$553
Interest Carry - Purchase Loan Funding
$10,552
Interest Carry - Rehab Loan Funding
$2,748
Net Exit Price
$397,581
Cash Investment
$63,203
Loan payoff
$263,792
Estimated Profit
$70,586
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.