301829

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
%
%
%
%

$76,451

Cash Investment

$87,584

Profit

115%

Return On Equity

229%

Annualized ROE

Purchase Cost
Purchase Price
$308,240
Buyer's Premium
Purchase Closing Costs
$3,158
Loan Points
$6,474
Loan Closing Costs
$5,171
Total Acquisition Cost
$323,043
Initial Loan Funding
$246,592
Cash Required to Close
$76,451
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$76,451

Loan Terms
Initial Loan Funding
$246,592
Rehab Loan Funding
$77,100
Total Loan Commitment
$323,692
Points
$6,474
Loan Closing Costs
$5,171
Interest Carry
$16,319
Total Financing Cost
$27,964

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,158
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,158
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)
$1,356
Misc.
Total Loan Closing
$5,171

Residual
As Repaired Value (ARV)
$539,400
Sale Costs
%
$32,364
Property Taxes
%
$2,312
Property Insurance
%
$678
Interest Carry - Purchase Loan Funding
$12,946
Interest Carry - Rehab Loan Funding
$3,373
Net Exit Price
$487,727
Cash Investment
$76,451
Loan payoff
$323,692
Estimated Profit
$87,584
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.