302122

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
%
%
%
%

$81,734

Cash Investment

$91,210

Profit

112%

Return On Equity

223%

Annualized ROE

Purchase Cost
Purchase Price
$325,380
Buyer's Premium
Purchase Closing Costs
$4,579
Loan Points
$6,832
Loan Closing Costs
$5,247
Total Acquisition Cost
$342,038
Initial Loan Funding
$260,304
Cash Required to Close
$81,734
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$81,734

Loan Terms
Initial Loan Funding
$260,304
Rehab Loan Funding
$81,300
Total Loan Commitment
$341,604
Points
$6,832
Loan Closing Costs
$5,247
Interest Carry
$17,223
Total Financing Cost
$29,302

Closing Costs
Deed/Transfer Tax - County
%
$1,302
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,278
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,579
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)
$1,432
Misc.
Total Loan Closing
$5,247

Residual
As Repaired Value (ARV)
$569,400
Sale Costs
%
$34,164
Property Taxes
%
$2,749
Property Insurance
%
$716
Interest Carry - Purchase Loan Funding
$13,666
Interest Carry - Rehab Loan Funding
$3,557
Net Exit Price
$514,548
Cash Investment
$81,734
Loan payoff
$341,604
Estimated Profit
$91,210
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.