302933

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
%
%
%
%

$83,545

Cash Investment

$98,055

Profit

117%

Return On Equity

235%

Annualized ROE

Purchase Cost
Purchase Price
$338,770
Buyer's Premium
Purchase Closing Costs
$3,371
Loan Points
$7,114
Loan Closing Costs
$5,306
Total Acquisition Cost
$354,561
Initial Loan Funding
$271,016
Cash Required to Close
$83,545
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$83,545

Loan Terms
Initial Loan Funding
$271,016
Rehab Loan Funding
$84,700
Total Loan Commitment
$355,716
Points
$7,114
Loan Closing Costs
$5,306
Interest Carry
$17,934
Total Financing Cost
$30,354

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,371
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,371
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)
$1,491
Misc.
Total Loan Closing
$5,306

Residual
As Repaired Value (ARV)
$592,800
Sale Costs
%
$35,568
Property Taxes
%
$1,237
Property Insurance
%
$745
Interest Carry - Purchase Loan Funding
$14,228
Interest Carry - Rehab Loan Funding
$3,706
Net Exit Price
$537,316
Cash Investment
$83,545
Loan payoff
$355,716
Estimated Profit
$98,055
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.