302115

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
%
%
%
%

$72,254

Cash Investment

$80,591

Profit

112%

Return On Equity

223%

Annualized ROE

Purchase Cost
Purchase Price
$285,640
Buyer's Premium
Purchase Closing Costs
$4,056
Loan Points
$5,998
Loan Closing Costs
$5,072
Total Acquisition Cost
$300,766
Initial Loan Funding
$228,512
Cash Required to Close
$72,254
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$72,254

Loan Terms
Initial Loan Funding
$228,512
Rehab Loan Funding
$71,400
Total Loan Commitment
$299,912
Points
$5,998
Loan Closing Costs
$5,072
Interest Carry
$15,121
Total Financing Cost
$26,191

Closing Costs
Deed/Transfer Tax - County
%
$1,057
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,999
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,056
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)
$1,257
Misc.
Total Loan Closing
$5,072

Residual
As Repaired Value (ARV)
$499,900
Sale Costs
%
$29,994
Property Taxes
%
$1,400
Property Insurance
%
$628
Interest Carry - Purchase Loan Funding
$11,997
Interest Carry - Rehab Loan Funding
$3,124
Net Exit Price
$452,757
Cash Investment
$72,254
Loan payoff
$299,912
Estimated Profit
$80,591
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.