301811

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
%
%
%
%

$72,338

Cash Investment

$82,414

Profit

114%

Return On Equity

228%

Annualized ROE

Purchase Cost
Purchase Price
$290,550
Buyer's Premium
Purchase Closing Costs
$3,034
Loan Points
$6,101
Loan Closing Costs
$5,093
Total Acquisition Cost
$304,778
Initial Loan Funding
$232,440
Cash Required to Close
$72,338
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$72,338

Loan Terms
Initial Loan Funding
$232,440
Rehab Loan Funding
$72,600
Total Loan Commitment
$305,040
Points
$6,101
Loan Closing Costs
$5,093
Interest Carry
$15,379
Total Financing Cost
$26,574

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,034
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,034
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)
$1,278
Misc.
Total Loan Closing
$5,093

Residual
As Repaired Value (ARV)
$508,500
Sale Costs
%
$30,510
Property Taxes
%
$2,179
Property Insurance
%
$639
Interest Carry - Purchase Loan Funding
$12,203
Interest Carry - Rehab Loan Funding
$3,176
Net Exit Price
$459,792
Cash Investment
$72,338
Loan payoff
$305,040
Estimated Profit
$82,414
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.