301911

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
%
%
%
%

$78,514

Cash Investment

$90,325

Profit

115%

Return On Equity

230%

Annualized ROE

Purchase Cost
Purchase Price
$317,120
Buyer's Premium
Purchase Closing Costs
$3,220
Loan Points
$6,660
Loan Closing Costs
$5,210
Total Acquisition Cost
$332,210
Initial Loan Funding
$253,696
Cash Required to Close
$78,514
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$78,514

Loan Terms
Initial Loan Funding
$253,696
Rehab Loan Funding
$79,300
Total Loan Commitment
$332,996
Points
$6,660
Loan Closing Costs
$5,210
Interest Carry
$16,788
Total Financing Cost
$28,659

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,220
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,220
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)
$1,395
Misc.
Total Loan Closing
$5,210

Residual
As Repaired Value (ARV)
$555,000
Sale Costs
%
$33,300
Property Taxes
%
$2,378
Property Insurance
%
$698
Interest Carry - Purchase Loan Funding
$13,319
Interest Carry - Rehab Loan Funding
$3,469
Net Exit Price
$501,836
Cash Investment
$78,514
Loan payoff
$332,996
Estimated Profit
$90,325
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.