302634

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
%
%
%
%

$71,593

Cash Investment

$76,955

Profit

108%

Return On Equity

215%

Annualized ROE

Purchase Cost
Purchase Price
$278,940
Buyer's Premium
Purchase Closing Costs
$2,953
Loan Points
$5,857
Loan Closing Costs
$6,995
Total Acquisition Cost
$294,745
Initial Loan Funding
$223,152
Cash Required to Close
$71,593
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$71,593

Loan Terms
Initial Loan Funding
$223,152
Rehab Loan Funding
$69,700
Total Loan Commitment
$292,852
Points
$5,857
Loan Closing Costs
$6,995
Interest Carry
$14,765
Total Financing Cost
$27,617

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,953
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,953
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)
$3,180
Misc.
Total Loan Closing
$6,995

Residual
As Repaired Value (ARV)
$488,100
Sale Costs
%
$29,286
Property Taxes
%
$1,060
Property Insurance
%
$1,590
Interest Carry - Purchase Loan Funding
$11,715
Interest Carry - Rehab Loan Funding
$3,049
Net Exit Price
$441,399
Cash Investment
$71,593
Loan payoff
$292,852
Estimated Profit
$76,955
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.