302633

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
%
%
%
%

$71,730

Cash Investment

$77,063

Profit

107%

Return On Equity

215%

Annualized ROE

Purchase Cost
Purchase Price
$279,510
Buyer's Premium
Purchase Closing Costs
$2,957
Loan Points
$5,870
Loan Closing Costs
$7,001
Total Acquisition Cost
$295,338
Initial Loan Funding
$223,608
Cash Required to Close
$71,730
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$71,730

Loan Terms
Initial Loan Funding
$223,608
Rehab Loan Funding
$69,900
Total Loan Commitment
$293,508
Points
$5,870
Loan Closing Costs
$7,001
Interest Carry
$14,798
Total Financing Cost
$27,669

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,957
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,957
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)
$3,186
Misc.
Total Loan Closing
$7,001

Residual
As Repaired Value (ARV)
$489,100
Sale Costs
%
$29,346
Property Taxes
%
$1,062
Property Insurance
%
$1,593
Interest Carry - Purchase Loan Funding
$11,739
Interest Carry - Rehab Loan Funding
$3,058
Net Exit Price
$442,301
Cash Investment
$71,730
Loan payoff
$293,508
Estimated Profit
$77,063
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.