301899

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
%
%
%
%

$70,693

Cash Investment

$80,032

Profit

113%

Return On Equity

226%

Annualized ROE

Purchase Cost
Purchase Price
$281,650
Buyer's Premium
Purchase Closing Costs
$3,394
Loan Points
$5,914
Loan Closing Costs
$5,054
Total Acquisition Cost
$296,013
Initial Loan Funding
$225,320
Cash Required to Close
$70,693
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$70,693

Loan Terms
Initial Loan Funding
$225,320
Rehab Loan Funding
$70,400
Total Loan Commitment
$295,720
Points
$5,914
Loan Closing Costs
$5,054
Interest Carry
$14,909
Total Financing Cost
$25,878

Closing Costs
Deed/Transfer Tax - County
%
$422
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,972
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,394
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)
$1,239
Misc.
Total Loan Closing
$5,054

Residual
As Repaired Value (ARV)
$492,900
Sale Costs
%
$29,574
Property Taxes
%
$1,352
Property Insurance
%
$620
Interest Carry - Purchase Loan Funding
$11,829
Interest Carry - Rehab Loan Funding
$3,080
Net Exit Price
$446,445
Cash Investment
$70,693
Loan payoff
$295,720
Estimated Profit
$80,032
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.