301808

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
%
%
%
%

$72,612

Cash Investment

$82,702

Profit

114%

Return On Equity

228%

Annualized ROE

Purchase Cost
Purchase Price
$291,730
Buyer's Premium
Purchase Closing Costs
$3,042
Loan Points
$6,126
Loan Closing Costs
$5,099
Total Acquisition Cost
$305,996
Initial Loan Funding
$233,384
Cash Required to Close
$72,612
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$72,612

Loan Terms
Initial Loan Funding
$233,384
Rehab Loan Funding
$72,900
Total Loan Commitment
$306,284
Points
$6,126
Loan Closing Costs
$5,099
Interest Carry
$15,442
Total Financing Cost
$26,666

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,042
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,042
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)
$1,284
Misc.
Total Loan Closing
$5,099

Residual
As Repaired Value (ARV)
$510,500
Sale Costs
%
$30,630
Property Taxes
%
$2,188
Property Insurance
%
$642
Interest Carry - Purchase Loan Funding
$12,253
Interest Carry - Rehab Loan Funding
$3,189
Net Exit Price
$461,598
Cash Investment
$72,612
Loan payoff
$306,284
Estimated Profit
$82,702
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.