302168

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
%
%
%
%

$80,631

Cash Investment

$85,636

Profit

106%

Return On Equity

212%

Annualized ROE

Purchase Cost
Purchase Price
$312,770
Buyer's Premium
Purchase Closing Costs
$6,317
Loan Points
$6,568
Loan Closing Costs
$5,191
Total Acquisition Cost
$330,847
Initial Loan Funding
$250,216
Cash Required to Close
$80,631
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$80,631

Loan Terms
Initial Loan Funding
$250,216
Rehab Loan Funding
$78,200
Total Loan Commitment
$328,416
Points
$6,568
Loan Closing Costs
$5,191
Interest Carry
$16,558
Total Financing Cost
$28,317

Closing Costs
Deed/Transfer Tax - County
%
$3,128
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,189
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$6,317
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)
$1,376
Misc.
Total Loan Closing
$5,191

Residual
As Repaired Value (ARV)
$547,300
Sale Costs
%
$32,838
Property Taxes
%
$2,533
Property Insurance
%
$688
Interest Carry - Purchase Loan Funding
$13,136
Interest Carry - Rehab Loan Funding
$3,421
Net Exit Price
$494,683
Cash Investment
$80,631
Loan payoff
$328,416
Estimated Profit
$85,636
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.