488486

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
%
%
%
%

$75,047

Cash Investment

$86,583

Profit

115%

Return On Equity

231%

Annualized ROE

Purchase Cost
Purchase Price
$302,200
Buyer's Premium
Purchase Closing Costs
$3,115
Loan Points
$6,347
Loan Closing Costs
$5,145
Total Acquisition Cost
$316,807
Initial Loan Funding
$241,760
Cash Required to Close
$75,047
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$75,047

Loan Terms
Initial Loan Funding
$241,760
Rehab Loan Funding
$75,600
Total Loan Commitment
$317,360
Points
$6,347
Loan Closing Costs
$5,145
Interest Carry
$16,000
Total Financing Cost
$27,492

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,115
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,115
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)
$1,330
Misc.
Total Loan Closing
$5,145

Residual
As Repaired Value (ARV)
$528,900
Sale Costs
%
$31,734
Property Taxes
%
$1,511
Property Insurance
%
$665
Interest Carry - Purchase Loan Funding
$12,692
Interest Carry - Rehab Loan Funding
$3,308
Net Exit Price
$478,990
Cash Investment
$75,047
Loan payoff
$317,360
Estimated Profit
$86,583
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.