302548

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
%
%
%
%

$74,545

Cash Investment

$80,572

Profit

108%

Return On Equity

216%

Annualized ROE

Purchase Cost
Purchase Price
$291,270
Buyer's Premium
Purchase Closing Costs
$3,039
Loan Points
$6,116
Loan Closing Costs
$7,135
Total Acquisition Cost
$307,561
Initial Loan Funding
$233,016
Cash Required to Close
$74,545
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$74,545

Loan Terms
Initial Loan Funding
$233,016
Rehab Loan Funding
$72,800
Total Loan Commitment
$305,816
Points
$6,116
Loan Closing Costs
$7,135
Interest Carry
$15,418
Total Financing Cost
$28,670

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,039
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,039
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)
$3,320
Misc.
Total Loan Closing
$7,135

Residual
As Repaired Value (ARV)
$509,700
Sale Costs
%
$30,582
Property Taxes
%
$1,107
Property Insurance
%
$1,660
Interest Carry - Purchase Loan Funding
$12,233
Interest Carry - Rehab Loan Funding
$3,185
Net Exit Price
$460,933
Cash Investment
$74,545
Loan payoff
$305,816
Estimated Profit
$80,572
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.