302626

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
%
%
%
%

$72,323

Cash Investment

$77,868

Profit

108%

Return On Equity

215%

Annualized ROE

Purchase Cost
Purchase Price
$281,990
Buyer's Premium
Purchase Closing Costs
$2,974
Loan Points
$5,922
Loan Closing Costs
$7,030
Total Acquisition Cost
$297,915
Initial Loan Funding
$225,592
Cash Required to Close
$72,323
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$72,323

Loan Terms
Initial Loan Funding
$225,592
Rehab Loan Funding
$70,500
Total Loan Commitment
$296,092
Points
$5,922
Loan Closing Costs
$7,030
Interest Carry
$14,928
Total Financing Cost
$27,879

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,974
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,974
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)
$3,215
Misc.
Total Loan Closing
$7,030

Residual
As Repaired Value (ARV)
$493,500
Sale Costs
%
$29,610
Property Taxes
%
$1,072
Property Insurance
%
$1,607
Interest Carry - Purchase Loan Funding
$11,844
Interest Carry - Rehab Loan Funding
$3,084
Net Exit Price
$446,283
Cash Investment
$72,323
Loan payoff
$296,092
Estimated Profit
$77,868
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.