301840

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
%
%
%
%

$88,660

Cash Investment

$103,433

Profit

117%

Return On Equity

233%

Annualized ROE

Purchase Cost
Purchase Price
$360,780
Buyer's Premium
Purchase Closing Costs
$3,525
Loan Points
$7,576
Loan Closing Costs
$5,402
Total Acquisition Cost
$377,284
Initial Loan Funding
$288,624
Cash Required to Close
$88,660
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$88,660

Loan Terms
Initial Loan Funding
$288,624
Rehab Loan Funding
$90,200
Total Loan Commitment
$378,824
Points
$7,576
Loan Closing Costs
$5,402
Interest Carry
$19,099
Total Financing Cost
$32,078

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,525
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,525
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)
$1,587
Misc.
Total Loan Closing
$5,402

Residual
As Repaired Value (ARV)
$631,400
Sale Costs
%
$37,884
Property Taxes
%
$2,706
Property Insurance
%
$794
Interest Carry - Purchase Loan Funding
$15,153
Interest Carry - Rehab Loan Funding
$3,946
Net Exit Price
$570,917
Cash Investment
$88,660
Loan payoff
$378,824
Estimated Profit
$103,433
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.