302100

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
%
%
%
%

$63,181

Cash Investment

$69,053

Profit

109%

Return On Equity

219%

Annualized ROE

Purchase Cost
Purchase Price
$247,210
Buyer's Premium
Purchase Closing Costs
$3,645
Loan Points
$5,191
Loan Closing Costs
$4,903
Total Acquisition Cost
$260,949
Initial Loan Funding
$197,768
Cash Required to Close
$63,181
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$63,181

Loan Terms
Initial Loan Funding
$197,768
Rehab Loan Funding
$61,800
Total Loan Commitment
$259,568
Points
$5,191
Loan Closing Costs
$4,903
Interest Carry
$13,087
Total Financing Cost
$23,181

Closing Costs
Deed/Transfer Tax - County
%
$915
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,730
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,645
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)
$1,088
Misc.
Total Loan Closing
$4,903

Residual
As Repaired Value (ARV)
$432,600
Sale Costs
%
$25,956
Property Taxes
%
$1,211
Property Insurance
%
$544
Interest Carry - Purchase Loan Funding
$10,383
Interest Carry - Rehab Loan Funding
$2,704
Net Exit Price
$391,802
Cash Investment
$63,181
Loan payoff
$259,568
Estimated Profit
$69,053
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.