303016

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
%
%
%
%

$63,489

Cash Investment

$71,886

Profit

113%

Return On Equity

226%

Annualized ROE

Purchase Cost
Purchase Price
$252,470
Buyer's Premium
Purchase Closing Costs
$2,767
Loan Points
$5,302
Loan Closing Costs
$4,926
Total Acquisition Cost
$265,465
Initial Loan Funding
$201,976
Cash Required to Close
$63,489
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$63,489

Loan Terms
Initial Loan Funding
$201,976
Rehab Loan Funding
$63,100
Total Loan Commitment
$265,076
Points
$5,302
Loan Closing Costs
$4,926
Interest Carry
$13,364
Total Financing Cost
$23,592

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,767
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,767
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)
$1,111
Misc.
Total Loan Closing
$4,926

Residual
As Repaired Value (ARV)
$441,800
Sale Costs
%
$26,508
Property Taxes
%
$922
Property Insurance
%
$555
Interest Carry - Purchase Loan Funding
$10,604
Interest Carry - Rehab Loan Funding
$2,761
Net Exit Price
$400,451
Cash Investment
$63,489
Loan payoff
$265,076
Estimated Profit
$71,886
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.