487815

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
%
%
%
%

$73,544

Cash Investment

$82,797

Profit

113%

Return On Equity

225%

Annualized ROE

Purchase Cost
Purchase Price
$295,740
Buyer's Premium
Purchase Closing Costs
$3,070
Loan Points
$6,210
Loan Closing Costs
$5,116
Total Acquisition Cost
$310,136
Initial Loan Funding
$236,592
Cash Required to Close
$73,544
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$73,544

Loan Terms
Initial Loan Funding
$236,592
Rehab Loan Funding
$73,900
Total Loan Commitment
$310,492
Points
$6,210
Loan Closing Costs
$5,116
Interest Carry
$15,654
Total Financing Cost
$26,980

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,070
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,070
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)
$1,301
Misc.
Total Loan Closing
$5,116

Residual
As Repaired Value (ARV)
$517,500
Sale Costs
%
$31,050
Property Taxes
%
$3,312
Property Insurance
%
$651
Interest Carry - Purchase Loan Funding
$12,421
Interest Carry - Rehab Loan Funding
$3,233
Net Exit Price
$466,833
Cash Investment
$73,544
Loan payoff
$310,492
Estimated Profit
$82,797
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.