302915

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
%
%
%
%

$63,042

Cash Investment

$71,380

Profit

113%

Return On Equity

226%

Annualized ROE

Purchase Cost
Purchase Price
$250,550
Buyer's Premium
Purchase Closing Costs
$2,754
Loan Points
$5,261
Loan Closing Costs
$4,917
Total Acquisition Cost
$263,482
Initial Loan Funding
$200,440
Cash Required to Close
$63,042
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$63,042

Loan Terms
Initial Loan Funding
$200,440
Rehab Loan Funding
$62,600
Total Loan Commitment
$263,040
Points
$5,261
Loan Closing Costs
$4,917
Interest Carry
$13,262
Total Financing Cost
$23,440

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,754
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,754
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)
$1,102
Misc.
Total Loan Closing
$4,917

Residual
As Repaired Value (ARV)
$438,500
Sale Costs
%
$26,310
Property Taxes
%
$915
Property Insurance
%
$551
Interest Carry - Purchase Loan Funding
$10,523
Interest Carry - Rehab Loan Funding
$2,739
Net Exit Price
$397,462
Cash Investment
$63,042
Loan payoff
$263,040
Estimated Profit
$71,380
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.