459102

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
%
%
%
%

$75,312

Cash Investment

$81,137

Profit

108%

Return On Equity

215%

Annualized ROE

Purchase Cost
Purchase Price
$300,000
Buyer's Premium
Purchase Closing Costs
$3,400
Loan Points
$6,300
Loan Closing Costs
$5,612
Total Acquisition Cost
$315,312
Initial Loan Funding
$240,000
Cash Required to Close
$75,312
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$75,312

Loan Terms
Initial Loan Funding
$240,000
Rehab Loan Funding
$75,000
Total Loan Commitment
$315,000
Points
$6,300
Loan Closing Costs
$5,612
Interest Carry
$15,881
Total Financing Cost
$27,793

Closing Costs
Deed/Transfer Tax - County
%
$300
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,100
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,400
Attorney's Fees and Loan Docs
Mortgage Taxes and Doc Stamps
%
$477
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)
$1,320
Misc.
Total Loan Closing
$5,612

Residual
As Repaired Value (ARV)
$520,000
Sale Costs
%
$31,200
Property Taxes
%
$810
Property Insurance
%
$660
Interest Carry - Purchase Loan Funding
$12,600
Interest Carry - Rehab Loan Funding
$3,281
Net Exit Price
$471,449
Cash Investment
$75,312
Loan payoff
$315,000
Estimated Profit
$81,137
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.