302157

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
%
%
%
%

$78,840

Cash Investment

$89,093

Profit

113%

Return On Equity

226%

Annualized ROE

Purchase Cost
Purchase Price
$317,160
Buyer's Premium
Purchase Closing Costs
$3,537
Loan Points
$6,661
Loan Closing Costs
$5,211
Total Acquisition Cost
$332,568
Initial Loan Funding
$253,728
Cash Required to Close
$78,840
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$78,840

Loan Terms
Initial Loan Funding
$253,728
Rehab Loan Funding
$79,300
Total Loan Commitment
$333,028
Points
$6,661
Loan Closing Costs
$5,211
Interest Carry
$16,790
Total Financing Cost
$28,661

Closing Costs
Deed/Transfer Tax - County
%
$317
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,220
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,537
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)
$1,396
Misc.
Total Loan Closing
$5,211

Residual
As Repaired Value (ARV)
$555,000
Sale Costs
%
$33,300
Property Taxes
%
$3,251
Property Insurance
%
$698
Interest Carry - Purchase Loan Funding
$13,321
Interest Carry - Rehab Loan Funding
$3,469
Net Exit Price
$500,961
Cash Investment
$78,840
Loan payoff
$333,028
Estimated Profit
$89,093
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.