301802

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
%
%
%
%

$65,699

Cash Investment

$73,797

Profit

112%

Return On Equity

225%

Annualized ROE

Purchase Cost
Purchase Price
$261,980
Buyer's Premium
Purchase Closing Costs
$2,834
Loan Points
$5,502
Loan Closing Costs
$4,968
Total Acquisition Cost
$275,283
Initial Loan Funding
$209,584
Cash Required to Close
$65,699
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$65,699

Loan Terms
Initial Loan Funding
$209,584
Rehab Loan Funding
$65,500
Total Loan Commitment
$275,084
Points
$5,502
Loan Closing Costs
$4,968
Interest Carry
$13,869
Total Financing Cost
$24,338

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,834
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,834
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)
$1,153
Misc.
Total Loan Closing
$4,968

Residual
As Repaired Value (ARV)
$458,500
Sale Costs
%
$27,510
Property Taxes
%
$1,965
Property Insurance
%
$576
Interest Carry - Purchase Loan Funding
$11,003
Interest Carry - Rehab Loan Funding
$2,866
Net Exit Price
$414,580
Cash Investment
$65,699
Loan payoff
$275,084
Estimated Profit
$73,797
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.