301826

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
%
%
%
%

$73,100

Cash Investment

$83,286

Profit

114%

Return On Equity

228%

Annualized ROE

Purchase Cost
Purchase Price
$293,820
Buyer's Premium
Purchase Closing Costs
$3,057
Loan Points
$6,171
Loan Closing Costs
$5,108
Total Acquisition Cost
$308,156
Initial Loan Funding
$235,056
Cash Required to Close
$73,100
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$73,100

Loan Terms
Initial Loan Funding
$235,056
Rehab Loan Funding
$73,500
Total Loan Commitment
$308,556
Points
$6,171
Loan Closing Costs
$5,108
Interest Carry
$15,556
Total Financing Cost
$26,835

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,057
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,057
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)
$1,293
Misc.
Total Loan Closing
$5,108

Residual
As Repaired Value (ARV)
$514,200
Sale Costs
%
$30,852
Property Taxes
%
$2,204
Property Insurance
%
$646
Interest Carry - Purchase Loan Funding
$12,340
Interest Carry - Rehab Loan Funding
$3,216
Net Exit Price
$464,942
Cash Investment
$73,100
Loan payoff
$308,556
Estimated Profit
$83,286
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.