302114

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
%
%
%
%

$131,051

Cash Investment

$154,969

Profit

118%

Return On Equity

237%

Annualized ROE

Purchase Cost
Purchase Price
$534,670
Buyer's Premium
Purchase Closing Costs
$6,721
Loan Points
$11,229
Loan Closing Costs
$6,168
Total Acquisition Cost
$558,787
Initial Loan Funding
$427,736
Cash Required to Close
$131,051
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$131,051

Loan Terms
Initial Loan Funding
$427,736
Rehab Loan Funding
$133,700
Total Loan Commitment
$561,436
Points
$11,229
Loan Closing Costs
$6,168
Interest Carry
$28,306
Total Financing Cost
$45,702

Closing Costs
Deed/Transfer Tax - County
%
$1,978
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,743
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$6,721
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)
$2,353
Misc.
Total Loan Closing
$6,168

Residual
As Repaired Value (ARV)
$935,700
Sale Costs
%
$56,142
Property Taxes
%
$2,620
Property Insurance
%
$1,176
Interest Carry - Purchase Loan Funding
$22,456
Interest Carry - Rehab Loan Funding
$5,849
Net Exit Price
$847,456
Cash Investment
$131,051
Loan payoff
$561,436
Estimated Profit
$154,969
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.