302336

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
%
%
%
%

$69,055

Cash Investment

$77,827

Profit

113%

Return On Equity

225%

Annualized ROE

Purchase Cost
Purchase Price
$273,380
Buyer's Premium
Purchase Closing Costs
$3,187
Loan Points
$5,740
Loan Closing Costs
$5,452
Total Acquisition Cost
$287,759
Initial Loan Funding
$218,704
Cash Required to Close
$69,055
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$69,055

Loan Terms
Initial Loan Funding
$218,704
Rehab Loan Funding
$68,300
Total Loan Commitment
$287,004
Points
$5,740
Loan Closing Costs
$5,452
Interest Carry
$14,470
Total Financing Cost
$25,662

Closing Costs
Deed/Transfer Tax - County
%
$273
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,914
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,187
Attorney's Fees and Loan Docs
Mortgage Taxes and Doc Stamps
%
$434
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)
$1,203
Misc.
Total Loan Closing
$5,452

Residual
As Repaired Value (ARV)
$478,400
Sale Costs
%
$28,704
Property Taxes
%
$738
Property Insurance
%
$601
Interest Carry - Purchase Loan Funding
$11,482
Interest Carry - Rehab Loan Funding
$2,988
Net Exit Price
$433,886
Cash Investment
$69,055
Loan payoff
$287,004
Estimated Profit
$77,827
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.