302445

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
%
%
%
%

$70,673

Cash Investment

$79,972

Profit

113%

Return On Equity

226%

Annualized ROE

Purchase Cost
Purchase Price
$282,170
Buyer's Premium
Purchase Closing Costs
$3,257
Loan Points
$5,925
Loan Closing Costs
$5,057
Total Acquisition Cost
$296,409
Initial Loan Funding
$225,736
Cash Required to Close
$70,673
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$70,673

Loan Terms
Initial Loan Funding
$225,736
Rehab Loan Funding
$70,500
Total Loan Commitment
$296,236
Points
$5,925
Loan Closing Costs
$5,057
Interest Carry
$14,936
Total Financing Cost
$25,917

Closing Costs
Deed/Transfer Tax - County
%
$282
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,975
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,257
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)
$1,242
Misc.
Total Loan Closing
$5,057

Residual
As Repaired Value (ARV)
$493,800
Sale Costs
%
$29,628
Property Taxes
%
$1,735
Property Insurance
%
$621
Interest Carry - Purchase Loan Funding
$11,851
Interest Carry - Rehab Loan Funding
$3,084
Net Exit Price
$446,880
Cash Investment
$70,673
Loan payoff
$296,236
Estimated Profit
$79,972
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.