301835

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
%
%
%
%

$70,837

Cash Investment

$80,465

Profit

114%

Return On Equity

227%

Annualized ROE

Purchase Cost
Purchase Price
$284,090
Buyer's Premium
Purchase Closing Costs
$2,989
Loan Points
$5,965
Loan Closing Costs
$5,065
Total Acquisition Cost
$298,109
Initial Loan Funding
$227,272
Cash Required to Close
$70,837
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$70,837

Loan Terms
Initial Loan Funding
$227,272
Rehab Loan Funding
$71,000
Total Loan Commitment
$298,272
Points
$5,965
Loan Closing Costs
$5,065
Interest Carry
$15,038
Total Financing Cost
$26,068

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,989
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,989
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)
$1,250
Misc.
Total Loan Closing
$5,065

Residual
As Repaired Value (ARV)
$497,200
Sale Costs
%
$29,832
Property Taxes
%
$2,131
Property Insurance
%
$625
Interest Carry - Purchase Loan Funding
$11,932
Interest Carry - Rehab Loan Funding
$3,106
Net Exit Price
$449,574
Cash Investment
$70,837
Loan payoff
$298,272
Estimated Profit
$80,465
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.