303005

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
%
%
%
%

$85,820

Cash Investment

$101,143

Profit

118%

Return On Equity

236%

Annualized ROE

Purchase Cost
Purchase Price
$348,560
Buyer's Premium
Purchase Closing Costs
$3,440
Loan Points
$7,319
Loan Closing Costs
$5,349
Total Acquisition Cost
$364,668
Initial Loan Funding
$278,848
Cash Required to Close
$85,820
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$85,820

Loan Terms
Initial Loan Funding
$278,848
Rehab Loan Funding
$87,100
Total Loan Commitment
$365,948
Points
$7,319
Loan Closing Costs
$5,349
Interest Carry
$18,450
Total Financing Cost
$31,118

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,440
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,440
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)
$1,534
Misc.
Total Loan Closing
$5,349

Residual
As Repaired Value (ARV)
$610,000
Sale Costs
%
$36,600
Property Taxes
%
$1,272
Property Insurance
%
$767
Interest Carry - Purchase Loan Funding
$14,640
Interest Carry - Rehab Loan Funding
$3,811
Net Exit Price
$552,911
Cash Investment
$85,820
Loan payoff
$365,948
Estimated Profit
$101,143
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.