302194

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
%
%
%
%

$75,357

Cash Investment

$83,217

Profit

110%

Return On Equity

221%

Annualized ROE

Purchase Cost
Purchase Price
$298,400
Buyer's Premium
Purchase Closing Costs
$4,282
Loan Points
$6,266
Loan Closing Costs
$5,128
Total Acquisition Cost
$314,077
Initial Loan Funding
$238,720
Cash Required to Close
$75,357
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$75,357

Loan Terms
Initial Loan Funding
$238,720
Rehab Loan Funding
$74,600
Total Loan Commitment
$313,320
Points
$6,266
Loan Closing Costs
$5,128
Interest Carry
$15,797
Total Financing Cost
$27,191

Closing Costs
Deed/Transfer Tax - County
%
$1,194
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,089
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,282
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)
$1,313
Misc.
Total Loan Closing
$5,128

Residual
As Repaired Value (ARV)
$522,200
Sale Costs
%
$31,332
Property Taxes
%
$2,521
Property Insurance
%
$656
Interest Carry - Purchase Loan Funding
$12,533
Interest Carry - Rehab Loan Funding
$3,264
Net Exit Price
$471,893
Cash Investment
$75,357
Loan payoff
$313,320
Estimated Profit
$83,217
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.