302518

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
%
%
%
%

$76,648

Cash Investment

$87,660

Profit

114%

Return On Equity

229%

Annualized ROE

Purchase Cost
Purchase Price
$307,770
Buyer's Premium
Purchase Closing Costs
$3,462
Loan Points
$6,462
Loan Closing Costs
$5,169
Total Acquisition Cost
$322,864
Initial Loan Funding
$246,216
Cash Required to Close
$76,648
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$76,648

Loan Terms
Initial Loan Funding
$246,216
Rehab Loan Funding
$76,900
Total Loan Commitment
$323,116
Points
$6,462
Loan Closing Costs
$5,169
Interest Carry
$16,291
Total Financing Cost
$27,922

Closing Costs
Deed/Transfer Tax - County
%
$308
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,154
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,462
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)
$1,354
Misc.
Total Loan Closing
$5,169

Residual
As Repaired Value (ARV)
$538,600
Sale Costs
%
$32,316
Property Taxes
%
$1,893
Property Insurance
%
$677
Interest Carry - Purchase Loan Funding
$12,926
Interest Carry - Rehab Loan Funding
$3,364
Net Exit Price
$487,423
Cash Investment
$76,648
Loan payoff
$323,116
Estimated Profit
$87,660
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.