302992

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
%
%
%
%

$70,302

Cash Investment

$80,816

Profit

115%

Return On Equity

230%

Annualized ROE

Purchase Cost
Purchase Price
$281,790
Buyer's Premium
Purchase Closing Costs
$2,973
Loan Points
$5,917
Loan Closing Costs
$5,055
Total Acquisition Cost
$295,734
Initial Loan Funding
$225,432
Cash Required to Close
$70,302
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$70,302

Loan Terms
Initial Loan Funding
$225,432
Rehab Loan Funding
$70,400
Total Loan Commitment
$295,832
Points
$5,917
Loan Closing Costs
$5,055
Interest Carry
$14,915
Total Financing Cost
$25,887

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,973
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,973
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)
$1,240
Misc.
Total Loan Closing
$5,055

Residual
As Repaired Value (ARV)
$493,100
Sale Costs
%
$29,586
Property Taxes
%
$1,029
Property Insurance
%
$620
Interest Carry - Purchase Loan Funding
$11,835
Interest Carry - Rehab Loan Funding
$3,080
Net Exit Price
$446,950
Cash Investment
$70,302
Loan payoff
$295,832
Estimated Profit
$80,816
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.