302666

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
%
%
%
%

$60,720

Cash Investment

$63,661

Profit

105%

Return On Equity

210%

Annualized ROE

Purchase Cost
Purchase Price
$233,520
Buyer's Premium
Purchase Closing Costs
$2,635
Loan Points
$4,904
Loan Closing Costs
$6,477
Total Acquisition Cost
$247,536
Initial Loan Funding
$186,816
Cash Required to Close
$60,720
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$60,720

Loan Terms
Initial Loan Funding
$186,816
Rehab Loan Funding
$58,400
Total Loan Commitment
$245,216
Points
$4,904
Loan Closing Costs
$6,477
Interest Carry
$12,363
Total Financing Cost
$23,744

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,635
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,635
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)
$2,662
Misc.
Total Loan Closing
$6,477

Residual
As Repaired Value (ARV)
$408,700
Sale Costs
%
$24,522
Property Taxes
%
$887
Property Insurance
%
$1,331
Interest Carry - Purchase Loan Funding
$9,808
Interest Carry - Rehab Loan Funding
$2,555
Net Exit Price
$369,597
Cash Investment
$60,720
Loan payoff
$245,216
Estimated Profit
$63,661
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.