302107

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
%
%
%
%

$76,047

Cash Investment

$86,029

Profit

113%

Return On Equity

226%

Annualized ROE

Purchase Cost
Purchase Price
$306,510
Buyer's Premium
Purchase Closing Costs
$3,146
Loan Points
$6,436
Loan Closing Costs
$5,164
Total Acquisition Cost
$321,255
Initial Loan Funding
$245,208
Cash Required to Close
$76,047
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$76,047

Loan Terms
Initial Loan Funding
$245,208
Rehab Loan Funding
$76,600
Total Loan Commitment
$321,808
Points
$6,436
Loan Closing Costs
$5,164
Interest Carry
$16,225
Total Financing Cost
$27,824

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,146
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,146
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)
$1,349
Misc.
Total Loan Closing
$5,164

Residual
As Repaired Value (ARV)
$536,400
Sale Costs
%
$32,184
Property Taxes
%
$3,433
Property Insurance
%
$674
Interest Carry - Purchase Loan Funding
$12,873
Interest Carry - Rehab Loan Funding
$3,351
Net Exit Price
$483,884
Cash Investment
$76,047
Loan payoff
$321,808
Estimated Profit
$86,029
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.