302102

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
%
%
%
%

$122,920

Cash Investment

$148,244

Profit

121%

Return On Equity

241%

Annualized ROE

Purchase Cost
Purchase Price
$503,860
Buyer's Premium
Purchase Closing Costs
$5,535
Loan Points
$10,582
Loan Closing Costs
$6,032
Total Acquisition Cost
$526,008
Initial Loan Funding
$403,088
Cash Required to Close
$122,920
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$122,920

Loan Terms
Initial Loan Funding
$403,088
Rehab Loan Funding
$126,000
Total Loan Commitment
$529,088
Points
$10,582
Loan Closing Costs
$6,032
Interest Carry
$26,675
Total Financing Cost
$43,288

Closing Costs
Deed/Transfer Tax - County
%
$1,008
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,527
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,535
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)
$2,217
Misc.
Total Loan Closing
$6,032

Residual
As Repaired Value (ARV)
$881,800
Sale Costs
%
$52,908
Property Taxes
%
$857
Property Insurance
%
$1,108
Interest Carry - Purchase Loan Funding
$21,162
Interest Carry - Rehab Loan Funding
$5,513
Net Exit Price
$800,252
Cash Investment
$122,920
Loan payoff
$529,088
Estimated Profit
$148,244
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.