301827

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
%
%
%
%

$83,038

Cash Investment

$96,169

Profit

116%

Return On Equity

232%

Annualized ROE

Purchase Cost
Purchase Price
$336,590
Buyer's Premium
Purchase Closing Costs
$3,356
Loan Points
$7,067
Loan Closing Costs
$5,296
Total Acquisition Cost
$352,310
Initial Loan Funding
$269,272
Cash Required to Close
$83,038
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$83,038

Loan Terms
Initial Loan Funding
$269,272
Rehab Loan Funding
$84,100
Total Loan Commitment
$353,372
Points
$7,067
Loan Closing Costs
$5,296
Interest Carry
$17,816
Total Financing Cost
$30,180

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,356
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,356
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)
$1,481
Misc.
Total Loan Closing
$5,296

Residual
As Repaired Value (ARV)
$589,000
Sale Costs
%
$35,340
Property Taxes
%
$2,524
Property Insurance
%
$740
Interest Carry - Purchase Loan Funding
$14,137
Interest Carry - Rehab Loan Funding
$3,679
Net Exit Price
$532,579
Cash Investment
$83,038
Loan payoff
$353,372
Estimated Profit
$96,169
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.