301873

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
%
%
%
%

$71,713

Cash Investment

$80,042

Profit

112%

Return On Equity

223%

Annualized ROE

Purchase Cost
Purchase Price
$283,350
Buyer's Premium
Purchase Closing Costs
$4,032
Loan Points
$5,950
Loan Closing Costs
$5,062
Total Acquisition Cost
$298,393
Initial Loan Funding
$226,680
Cash Required to Close
$71,713
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$71,713

Loan Terms
Initial Loan Funding
$226,680
Rehab Loan Funding
$70,800
Total Loan Commitment
$297,480
Points
$5,950
Loan Closing Costs
$5,062
Interest Carry
$14,998
Total Financing Cost
$26,010

Closing Costs
Deed/Transfer Tax - County
%
$1,048
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,983
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,032
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)
$1,247
Misc.
Total Loan Closing
$5,062

Residual
As Repaired Value (ARV)
$495,900
Sale Costs
%
$29,754
Property Taxes
%
$1,289
Property Insurance
%
$623
Interest Carry - Purchase Loan Funding
$11,901
Interest Carry - Rehab Loan Funding
$3,098
Net Exit Price
$449,235
Cash Investment
$71,713
Loan payoff
$297,480
Estimated Profit
$80,042
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.