302443

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
%
%
%
%

$73,867

Cash Investment

$81,514

Profit

110%

Return On Equity

221%

Annualized ROE

Purchase Cost
Purchase Price
$293,340
Buyer's Premium
Purchase Closing Costs
$3,933
Loan Points
$6,159
Loan Closing Costs
$5,106
Total Acquisition Cost
$308,539
Initial Loan Funding
$234,672
Cash Required to Close
$73,867
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$73,867

Loan Terms
Initial Loan Funding
$234,672
Rehab Loan Funding
$73,300
Total Loan Commitment
$307,972
Points
$6,159
Loan Closing Costs
$5,106
Interest Carry
$15,527
Total Financing Cost
$26,792

Closing Costs
Deed/Transfer Tax - County
%
$880
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,053
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,933
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)
$1,291
Misc.
Total Loan Closing
$5,106

Residual
As Repaired Value (ARV)
$513,300
Sale Costs
%
$30,798
Property Taxes
%
$2,977
Property Insurance
%
$645
Interest Carry - Purchase Loan Funding
$12,320
Interest Carry - Rehab Loan Funding
$3,207
Net Exit Price
$463,352
Cash Investment
$73,867
Loan payoff
$307,972
Estimated Profit
$81,514
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.