302433

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
%
%
%
%

$77,107

Cash Investment

$85,518

Profit

111%

Return On Equity

222%

Annualized ROE

Purchase Cost
Purchase Price
$307,100
Buyer's Premium
Purchase Closing Costs
$4,071
Loan Points
$6,450
Loan Closing Costs
$5,166
Total Acquisition Cost
$322,787
Initial Loan Funding
$245,680
Cash Required to Close
$77,107
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$77,107

Loan Terms
Initial Loan Funding
$245,680
Rehab Loan Funding
$76,800
Total Loan Commitment
$322,480
Points
$6,450
Loan Closing Costs
$5,166
Interest Carry
$16,258
Total Financing Cost
$27,874

Closing Costs
Deed/Transfer Tax - County
%
$921
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,150
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,071
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)
$1,351
Misc.
Total Loan Closing
$5,166

Residual
As Repaired Value (ARV)
$537,400
Sale Costs
%
$32,244
Property Taxes
%
$3,117
Property Insurance
%
$676
Interest Carry - Purchase Loan Funding
$12,898
Interest Carry - Rehab Loan Funding
$3,360
Net Exit Price
$485,105
Cash Investment
$77,107
Loan payoff
$322,480
Estimated Profit
$85,518
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.