302118

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
%
%
%
%

$114,819

Cash Investment

$135,413

Profit

118%

Return On Equity

236%

Annualized ROE

Purchase Cost
Purchase Price
$473,340
Buyer's Premium
Purchase Closing Costs
$4,313
Loan Points
$9,939
Loan Closing Costs
$5,898
Total Acquisition Cost
$493,491
Initial Loan Funding
$378,672
Cash Required to Close
$114,819
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$114,819

Loan Terms
Initial Loan Funding
$378,672
Rehab Loan Funding
$118,300
Total Loan Commitment
$496,972
Points
$9,939
Loan Closing Costs
$5,898
Interest Carry
$25,056
Total Financing Cost
$40,893

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,313
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,313
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)
$2,083
Misc.
Total Loan Closing
$5,898

Residual
As Repaired Value (ARV)
$828,300
Sale Costs
%
$49,698
Property Taxes
%
$5,301
Property Insurance
%
$1,041
Interest Carry - Purchase Loan Funding
$19,880
Interest Carry - Rehab Loan Funding
$5,176
Net Exit Price
$747,203
Cash Investment
$114,819
Loan payoff
$496,972
Estimated Profit
$135,413
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.