301879

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
%
%
%
%

$83,398

Cash Investment

$96,609

Profit

116%

Return On Equity

232%

Annualized ROE

Purchase Cost
Purchase Price
$338,140
Buyer's Premium
Purchase Closing Costs
$3,367
Loan Points
$7,100
Loan Closing Costs
$5,303
Total Acquisition Cost
$353,910
Initial Loan Funding
$270,512
Cash Required to Close
$83,398
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$83,398

Loan Terms
Initial Loan Funding
$270,512
Rehab Loan Funding
$84,500
Total Loan Commitment
$355,012
Points
$7,100
Loan Closing Costs
$5,303
Interest Carry
$17,899
Total Financing Cost
$30,302

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,367
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,367
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)
$1,488
Misc.
Total Loan Closing
$5,303

Residual
As Repaired Value (ARV)
$591,700
Sale Costs
%
$35,502
Property Taxes
%
$2,536
Property Insurance
%
$744
Interest Carry - Purchase Loan Funding
$14,202
Interest Carry - Rehab Loan Funding
$3,697
Net Exit Price
$535,019
Cash Investment
$83,398
Loan payoff
$355,012
Estimated Profit
$96,609
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.