301916

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
%
%
%
%

$76,020

Cash Investment

$87,104

Profit

115%

Return On Equity

229%

Annualized ROE

Purchase Cost
Purchase Price
$306,390
Buyer's Premium
Purchase Closing Costs
$3,145
Loan Points
$6,434
Loan Closing Costs
$5,163
Total Acquisition Cost
$321,132
Initial Loan Funding
$245,112
Cash Required to Close
$76,020
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$76,020

Loan Terms
Initial Loan Funding
$245,112
Rehab Loan Funding
$76,600
Total Loan Commitment
$321,712
Points
$6,434
Loan Closing Costs
$5,163
Interest Carry
$16,220
Total Financing Cost
$27,817

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,145
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,145
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)
$1,348
Misc.
Total Loan Closing
$5,163

Residual
As Repaired Value (ARV)
$536,200
Sale Costs
%
$32,172
Property Taxes
%
$2,298
Property Insurance
%
$674
Interest Carry - Purchase Loan Funding
$12,868
Interest Carry - Rehab Loan Funding
$3,351
Net Exit Price
$484,836
Cash Investment
$76,020
Loan payoff
$321,712
Estimated Profit
$87,104
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.