242817

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
%
%
%
%

$93,308

Cash Investment

$109,984

Profit

118%

Return On Equity

236%

Annualized ROE

Purchase Cost
Purchase Price
$380,780
Buyer's Premium
Purchase Closing Costs
$3,665
Loan Points
$7,996
Loan Closing Costs
$5,490
Total Acquisition Cost
$397,932
Initial Loan Funding
$304,624
Cash Required to Close
$93,308
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$93,308

Loan Terms
Initial Loan Funding
$304,624
Rehab Loan Funding
$95,200
Total Loan Commitment
$399,824
Points
$7,996
Loan Closing Costs
$5,490
Interest Carry
$20,158
Total Financing Cost
$33,645

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,665
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,665
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)
$1,675
Misc.
Total Loan Closing
$5,490

Residual
As Repaired Value (ARV)
$666,400
Sale Costs
%
$39,984
Property Taxes
%
$2,304
Property Insurance
%
$838
Interest Carry - Purchase Loan Funding
$15,993
Interest Carry - Rehab Loan Funding
$4,165
Net Exit Price
$603,117
Cash Investment
$93,308
Loan payoff
$399,824
Estimated Profit
$109,984
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.