301845

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
%
%
%
%

$68,874

Cash Investment

$77,906

Profit

113%

Return On Equity

226%

Annualized ROE

Purchase Cost
Purchase Price
$275,640
Buyer's Premium
Purchase Closing Costs
$2,929
Loan Points
$5,788
Loan Closing Costs
$5,028
Total Acquisition Cost
$289,386
Initial Loan Funding
$220,512
Cash Required to Close
$68,874
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$68,874

Loan Terms
Initial Loan Funding
$220,512
Rehab Loan Funding
$68,900
Total Loan Commitment
$289,412
Points
$5,788
Loan Closing Costs
$5,028
Interest Carry
$14,591
Total Financing Cost
$25,407

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,929
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,929
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)
$1,213
Misc.
Total Loan Closing
$5,028

Residual
As Repaired Value (ARV)
$482,400
Sale Costs
%
$28,944
Property Taxes
%
$2,067
Property Insurance
%
$606
Interest Carry - Purchase Loan Funding
$11,577
Interest Carry - Rehab Loan Funding
$3,014
Net Exit Price
$436,191
Cash Investment
$68,874
Loan payoff
$289,412
Estimated Profit
$77,906
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.