302300

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
%
%
%
%

$82,860

Cash Investment

$93,563

Profit

113%

Return On Equity

226%

Annualized ROE

Purchase Cost
Purchase Price
$332,110
Buyer's Premium
Purchase Closing Costs
$4,188
Loan Points
$6,974
Loan Closing Costs
$5,276
Total Acquisition Cost
$348,548
Initial Loan Funding
$265,688
Cash Required to Close
$82,860
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$82,860

Loan Terms
Initial Loan Funding
$265,688
Rehab Loan Funding
$83,000
Total Loan Commitment
$348,688
Points
$6,974
Loan Closing Costs
$5,276
Interest Carry
$17,580
Total Financing Cost
$29,830

Closing Costs
Deed/Transfer Tax - County
%
$863
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,325
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,188
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)
$1,461
Misc.
Total Loan Closing
$5,276

Residual
As Repaired Value (ARV)
$581,200
Sale Costs
%
$34,872
Property Taxes
%
$2,906
Property Insurance
%
$731
Interest Carry - Purchase Loan Funding
$13,949
Interest Carry - Rehab Loan Funding
$3,631
Net Exit Price
$525,112
Cash Investment
$82,860
Loan payoff
$348,688
Estimated Profit
$93,563
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.