301906

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
%
%
%
%

$79,312

Cash Investment

$91,402

Profit

115%

Return On Equity

230%

Annualized ROE

Purchase Cost
Purchase Price
$320,560
Buyer's Premium
Purchase Closing Costs
$3,244
Loan Points
$6,731
Loan Closing Costs
$5,225
Total Acquisition Cost
$335,760
Initial Loan Funding
$256,448
Cash Required to Close
$79,312
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$79,312

Loan Terms
Initial Loan Funding
$256,448
Rehab Loan Funding
$80,100
Total Loan Commitment
$336,548
Points
$6,731
Loan Closing Costs
$5,225
Interest Carry
$16,968
Total Financing Cost
$28,924

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,244
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,244
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)
$1,410
Misc.
Total Loan Closing
$5,225

Residual
As Repaired Value (ARV)
$561,000
Sale Costs
%
$33,660
Property Taxes
%
$2,404
Property Insurance
%
$705
Interest Carry - Purchase Loan Funding
$13,464
Interest Carry - Rehab Loan Funding
$3,504
Net Exit Price
$507,263
Cash Investment
$79,312
Loan payoff
$336,548
Estimated Profit
$91,402
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.