301882

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
%
%
%
%

$63,003

Cash Investment

$70,317

Profit

112%

Return On Equity

223%

Annualized ROE

Purchase Cost
Purchase Price
$250,380
Buyer's Premium
Purchase Closing Costs
$2,753
Loan Points
$5,258
Loan Closing Costs
$4,917
Total Acquisition Cost
$263,307
Initial Loan Funding
$200,304
Cash Required to Close
$63,003
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$63,003

Loan Terms
Initial Loan Funding
$200,304
Rehab Loan Funding
$62,600
Total Loan Commitment
$262,904
Points
$5,258
Loan Closing Costs
$4,917
Interest Carry
$13,255
Total Financing Cost
$23,429

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,753
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,753
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)
$1,102
Misc.
Total Loan Closing
$4,917

Residual
As Repaired Value (ARV)
$438,200
Sale Costs
%
$26,292
Property Taxes
%
$1,878
Property Insurance
%
$551
Interest Carry - Purchase Loan Funding
$10,516
Interest Carry - Rehab Loan Funding
$2,739
Net Exit Price
$396,225
Cash Investment
$63,003
Loan payoff
$262,904
Estimated Profit
$70,317
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.