435635

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
%
%
%
%

$75,170

Cash Investment

$86,143

Profit

115%

Return On Equity

229%

Annualized ROE

Purchase Cost
Purchase Price
$301,430
Buyer's Premium
Purchase Closing Costs
$3,411
Loan Points
$6,331
Loan Closing Costs
$5,141
Total Acquisition Cost
$316,314
Initial Loan Funding
$241,144
Cash Required to Close
$75,170
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$75,170

Loan Terms
Initial Loan Funding
$241,144
Rehab Loan Funding
$75,400
Total Loan Commitment
$316,544
Points
$6,331
Loan Closing Costs
$5,141
Interest Carry
$15,959
Total Financing Cost
$27,431

Closing Costs
Deed/Transfer Tax - County
%
$301
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,110
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,411
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)
$1,326
Misc.
Total Loan Closing
$5,141

Residual
As Repaired Value (ARV)
$527,500
Sale Costs
%
$31,650
Property Taxes
%
$1,372
Property Insurance
%
$663
Interest Carry - Purchase Loan Funding
$12,660
Interest Carry - Rehab Loan Funding
$3,299
Net Exit Price
$477,857
Cash Investment
$75,170
Loan payoff
$316,544
Estimated Profit
$86,143
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.