302138

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
%
%
%
%

$72,480

Cash Investment

$82,863

Profit

114%

Return On Equity

229%

Annualized ROE

Purchase Cost
Purchase Price
$288,670
Buyer's Premium
Purchase Closing Costs
$3,598
Loan Points
$6,063
Loan Closing Costs
$5,085
Total Acquisition Cost
$303,416
Initial Loan Funding
$230,936
Cash Required to Close
$72,480
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$72,480

Loan Terms
Initial Loan Funding
$230,936
Rehab Loan Funding
$72,200
Total Loan Commitment
$303,136
Points
$6,063
Loan Closing Costs
$5,085
Interest Carry
$15,283
Total Financing Cost
$26,431

Closing Costs
Deed/Transfer Tax - County
%
$577
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,021
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,598
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)
$1,270
Misc.
Total Loan Closing
$5,085

Residual
As Repaired Value (ARV)
$505,200
Sale Costs
%
$30,312
Property Taxes
%
$491
Property Insurance
%
$635
Interest Carry - Purchase Loan Funding
$12,124
Interest Carry - Rehab Loan Funding
$3,159
Net Exit Price
$458,479
Cash Investment
$72,480
Loan payoff
$303,136
Estimated Profit
$82,863
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.