301801

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
%
%
%
%

$65,747

Cash Investment

$73,852

Profit

112%

Return On Equity

225%

Annualized ROE

Purchase Cost
Purchase Price
$262,190
Buyer's Premium
Purchase Closing Costs
$2,835
Loan Points
$5,505
Loan Closing Costs
$4,969
Total Acquisition Cost
$275,499
Initial Loan Funding
$209,752
Cash Required to Close
$65,747
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$65,747

Loan Terms
Initial Loan Funding
$209,752
Rehab Loan Funding
$65,500
Total Loan Commitment
$275,252
Points
$5,505
Loan Closing Costs
$4,969
Interest Carry
$13,878
Total Financing Cost
$24,351

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,835
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,835
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)
$1,154
Misc.
Total Loan Closing
$4,969

Residual
As Repaired Value (ARV)
$458,800
Sale Costs
%
$27,528
Property Taxes
%
$1,966
Property Insurance
%
$577
Interest Carry - Purchase Loan Funding
$11,012
Interest Carry - Rehab Loan Funding
$2,866
Net Exit Price
$414,851
Cash Investment
$65,747
Loan payoff
$275,252
Estimated Profit
$73,852
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.