302245

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
%
%
%
%

$71,329

Cash Investment

$80,640

Profit

113%

Return On Equity

226%

Annualized ROE

Purchase Cost
Purchase Price
$283,050
Buyer's Premium
Purchase Closing Costs
$3,264
Loan Points
$5,945
Loan Closing Costs
$5,510
Total Acquisition Cost
$297,769
Initial Loan Funding
$226,440
Cash Required to Close
$71,329
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$71,329

Loan Terms
Initial Loan Funding
$226,440
Rehab Loan Funding
$70,800
Total Loan Commitment
$297,240
Points
$5,945
Loan Closing Costs
$5,510
Interest Carry
$14,986
Total Financing Cost
$26,441

Closing Costs
Deed/Transfer Tax - County
%
$283
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,981
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,264
Attorney's Fees and Loan Docs
Mortgage Taxes and Doc Stamps
%
$450
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)
$1,245
Misc.
Total Loan Closing
$5,510

Residual
As Repaired Value (ARV)
$495,300
Sale Costs
%
$29,718
Property Taxes
%
$764
Property Insurance
%
$623
Interest Carry - Purchase Loan Funding
$11,888
Interest Carry - Rehab Loan Funding
$3,098
Net Exit Price
$449,209
Cash Investment
$71,329
Loan payoff
$297,240
Estimated Profit
$80,640
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.