301947

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
%
%
%
%

$71,991

Cash Investment

$81,814

Profit

114%

Return On Equity

227%

Annualized ROE

Purchase Cost
Purchase Price
$289,050
Buyer's Premium
Purchase Closing Costs
$3,023
Loan Points
$6,071
Loan Closing Costs
$5,087
Total Acquisition Cost
$303,231
Initial Loan Funding
$231,240
Cash Required to Close
$71,991
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$71,991

Loan Terms
Initial Loan Funding
$231,240
Rehab Loan Funding
$72,300
Total Loan Commitment
$303,540
Points
$6,071
Loan Closing Costs
$5,087
Interest Carry
$15,303
Total Financing Cost
$26,461

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,023
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,023
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)
$1,272
Misc.
Total Loan Closing
$5,087

Residual
As Repaired Value (ARV)
$505,800
Sale Costs
%
$30,348
Property Taxes
%
$2,168
Property Insurance
%
$636
Interest Carry - Purchase Loan Funding
$12,140
Interest Carry - Rehab Loan Funding
$3,163
Net Exit Price
$457,345
Cash Investment
$71,991
Loan payoff
$303,540
Estimated Profit
$81,814
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.