301752

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
%
%
%
%

$92,957

Cash Investment

$108,949

Profit

117%

Return On Equity

234%

Annualized ROE

Purchase Cost
Purchase Price
$379,270
Buyer's Premium
Purchase Closing Costs
$3,655
Loan Points
$7,964
Loan Closing Costs
$5,484
Total Acquisition Cost
$396,373
Initial Loan Funding
$303,416
Cash Required to Close
$92,957
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$92,957

Loan Terms
Initial Loan Funding
$303,416
Rehab Loan Funding
$94,800
Total Loan Commitment
$398,216
Points
$7,964
Loan Closing Costs
$5,484
Interest Carry
$20,077
Total Financing Cost
$33,525

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,655
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,655
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)
$1,669
Misc.
Total Loan Closing
$5,484

Residual
As Repaired Value (ARV)
$663,700
Sale Costs
%
$39,822
Property Taxes
%
$2,845
Property Insurance
%
$834
Interest Carry - Purchase Loan Funding
$15,929
Interest Carry - Rehab Loan Funding
$4,148
Net Exit Price
$600,122
Cash Investment
$92,957
Loan payoff
$398,216
Estimated Profit
$108,949
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.