242343

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
%
%
%
%

$82,042

Cash Investment

$95,294

Profit

116%

Return On Equity

232%

Annualized ROE

Purchase Cost
Purchase Price
$332,300
Buyer's Premium
Purchase Closing Costs
$3,326
Loan Points
$6,979
Loan Closing Costs
$5,277
Total Acquisition Cost
$347,882
Initial Loan Funding
$265,840
Cash Required to Close
$82,042
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$82,042

Loan Terms
Initial Loan Funding
$265,840
Rehab Loan Funding
$83,100
Total Loan Commitment
$348,940
Points
$6,979
Loan Closing Costs
$5,277
Interest Carry
$17,592
Total Financing Cost
$29,848

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,326
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,326
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)
$1,462
Misc.
Total Loan Closing
$5,277

Residual
As Repaired Value (ARV)
$581,500
Sale Costs
%
$34,890
Property Taxes
%
$2,010
Property Insurance
%
$731
Interest Carry - Purchase Loan Funding
$13,957
Interest Carry - Rehab Loan Funding
$3,636
Net Exit Price
$526,276
Cash Investment
$82,042
Loan payoff
$348,940
Estimated Profit
$95,294
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.