301822

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
%
%
%
%

$72,798

Cash Investment

$82,942

Profit

114%

Return On Equity

228%

Annualized ROE

Purchase Cost
Purchase Price
$292,530
Buyer's Premium
Purchase Closing Costs
$3,048
Loan Points
$6,142
Loan Closing Costs
$5,102
Total Acquisition Cost
$306,822
Initial Loan Funding
$234,024
Cash Required to Close
$72,798
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$72,798

Loan Terms
Initial Loan Funding
$234,024
Rehab Loan Funding
$73,100
Total Loan Commitment
$307,124
Points
$6,142
Loan Closing Costs
$5,102
Interest Carry
$15,484
Total Financing Cost
$26,729

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,048
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,048
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)
$1,287
Misc.
Total Loan Closing
$5,102

Residual
As Repaired Value (ARV)
$511,900
Sale Costs
%
$30,714
Property Taxes
%
$2,194
Property Insurance
%
$644
Interest Carry - Purchase Loan Funding
$12,286
Interest Carry - Rehab Loan Funding
$3,198
Net Exit Price
$462,864
Cash Investment
$72,798
Loan payoff
$307,124
Estimated Profit
$82,942
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.