302106

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
%
%
%
%

$105,819

Cash Investment

$123,924

Profit

117%

Return On Equity

234%

Annualized ROE

Purchase Cost
Purchase Price
$434,610
Buyer's Premium
Purchase Closing Costs
$4,042
Loan Points
$9,128
Loan Closing Costs
$5,727
Total Acquisition Cost
$453,507
Initial Loan Funding
$347,688
Cash Required to Close
$105,819
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$105,819

Loan Terms
Initial Loan Funding
$347,688
Rehab Loan Funding
$108,700
Total Loan Commitment
$456,388
Points
$9,128
Loan Closing Costs
$5,727
Interest Carry
$23,009
Total Financing Cost
$37,864

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,042
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,042
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)
$1,912
Misc.
Total Loan Closing
$5,727

Residual
As Repaired Value (ARV)
$760,600
Sale Costs
%
$45,636
Property Taxes
%
$4,868
Property Insurance
%
$956
Interest Carry - Purchase Loan Funding
$18,254
Interest Carry - Rehab Loan Funding
$4,756
Net Exit Price
$686,131
Cash Investment
$105,819
Loan payoff
$456,388
Estimated Profit
$123,924
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.