303033

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
%
%
%
%

$68,098

Cash Investment

$77,863

Profit

114%

Return On Equity

229%

Annualized ROE

Purchase Cost
Purchase Price
$272,300
Buyer's Premium
Purchase Closing Costs
$2,906
Loan Points
$5,719
Loan Closing Costs
$5,013
Total Acquisition Cost
$285,938
Initial Loan Funding
$217,840
Cash Required to Close
$68,098
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$68,098

Loan Terms
Initial Loan Funding
$217,840
Rehab Loan Funding
$68,100
Total Loan Commitment
$285,940
Points
$5,719
Loan Closing Costs
$5,013
Interest Carry
$14,416
Total Financing Cost
$25,148

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,906
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,906
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)
$1,198
Misc.
Total Loan Closing
$5,013

Residual
As Repaired Value (ARV)
$476,500
Sale Costs
%
$28,590
Property Taxes
%
$994
Property Insurance
%
$599
Interest Carry - Purchase Loan Funding
$11,437
Interest Carry - Rehab Loan Funding
$2,979
Net Exit Price
$431,901
Cash Investment
$68,098
Loan payoff
$285,940
Estimated Profit
$77,863
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.