302535

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
%
%
%
%

$79,898

Cash Investment

$87,182

Profit

109%

Return On Equity

218%

Annualized ROE

Purchase Cost
Purchase Price
$313,630
Buyer's Premium
Purchase Closing Costs
$3,195
Loan Points
$6,586
Loan Closing Costs
$7,390
Total Acquisition Cost
$330,802
Initial Loan Funding
$250,904
Cash Required to Close
$79,898
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$79,898

Loan Terms
Initial Loan Funding
$250,904
Rehab Loan Funding
$78,400
Total Loan Commitment
$329,304
Points
$6,586
Loan Closing Costs
$7,390
Interest Carry
$16,602
Total Financing Cost
$30,579

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,195
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,195
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)
$3,575
Misc.
Total Loan Closing
$7,390

Residual
As Repaired Value (ARV)
$548,900
Sale Costs
%
$32,934
Property Taxes
%
$1,192
Property Insurance
%
$1,788
Interest Carry - Purchase Loan Funding
$13,172
Interest Carry - Rehab Loan Funding
$3,430
Net Exit Price
$496,384
Cash Investment
$79,898
Loan payoff
$329,304
Estimated Profit
$87,182
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.