301918

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
%
%
%
%

$91,272

Cash Investment

$106,749

Profit

117%

Return On Equity

234%

Annualized ROE

Purchase Cost
Purchase Price
$372,020
Buyer's Premium
Purchase Closing Costs
$3,604
Loan Points
$7,812
Loan Closing Costs
$5,452
Total Acquisition Cost
$388,888
Initial Loan Funding
$297,616
Cash Required to Close
$91,272
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$91,272

Loan Terms
Initial Loan Funding
$297,616
Rehab Loan Funding
$93,000
Total Loan Commitment
$390,616
Points
$7,812
Loan Closing Costs
$5,452
Interest Carry
$19,694
Total Financing Cost
$32,958

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,604
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,604
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)
$1,637
Misc.
Total Loan Closing
$5,452

Residual
As Repaired Value (ARV)
$651,000
Sale Costs
%
$39,060
Property Taxes
%
$2,790
Property Insurance
%
$818
Interest Carry - Purchase Loan Funding
$15,625
Interest Carry - Rehab Loan Funding
$4,069
Net Exit Price
$588,638
Cash Investment
$91,272
Loan payoff
$390,616
Estimated Profit
$106,749
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.