301907

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
%
%
%
%

$63,101

Cash Investment

$70,416

Profit

112%

Return On Equity

223%

Annualized ROE

Purchase Cost
Purchase Price
$250,800
Buyer's Premium
Purchase Closing Costs
$2,756
Loan Points
$5,267
Loan Closing Costs
$4,919
Total Acquisition Cost
$263,741
Initial Loan Funding
$200,640
Cash Required to Close
$63,101
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$63,101

Loan Terms
Initial Loan Funding
$200,640
Rehab Loan Funding
$62,700
Total Loan Commitment
$263,340
Points
$5,267
Loan Closing Costs
$4,919
Interest Carry
$13,277
Total Financing Cost
$23,462

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,756
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,756
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)
$1,104
Misc.
Total Loan Closing
$4,919

Residual
As Repaired Value (ARV)
$438,900
Sale Costs
%
$26,334
Property Taxes
%
$1,881
Property Insurance
%
$552
Interest Carry - Purchase Loan Funding
$10,534
Interest Carry - Rehab Loan Funding
$2,743
Net Exit Price
$396,857
Cash Investment
$63,101
Loan payoff
$263,340
Estimated Profit
$70,416
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.