301821

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
%
%
%
%

$75,320

Cash Investment

$86,221

Profit

115%

Return On Equity

229%

Annualized ROE

Purchase Cost
Purchase Price
$303,380
Buyer's Premium
Purchase Closing Costs
$3,124
Loan Points
$6,370
Loan Closing Costs
$5,150
Total Acquisition Cost
$318,024
Initial Loan Funding
$242,704
Cash Required to Close
$75,320
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$75,320

Loan Terms
Initial Loan Funding
$242,704
Rehab Loan Funding
$75,800
Total Loan Commitment
$318,504
Points
$6,370
Loan Closing Costs
$5,150
Interest Carry
$16,058
Total Financing Cost
$27,578

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,124
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,124
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)
$1,335
Misc.
Total Loan Closing
$5,150

Residual
As Repaired Value (ARV)
$530,900
Sale Costs
%
$31,854
Property Taxes
%
$2,275
Property Insurance
%
$667
Interest Carry - Purchase Loan Funding
$12,742
Interest Carry - Rehab Loan Funding
$3,316
Net Exit Price
$480,045
Cash Investment
$75,320
Loan payoff
$318,504
Estimated Profit
$86,221
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.