302124

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
%
%
%
%

$116,798

Cash Investment

$137,864

Profit

118%

Return On Equity

236%

Annualized ROE

Purchase Cost
Purchase Price
$481,850
Buyer's Premium
Purchase Closing Costs
$4,373
Loan Points
$10,120
Loan Closing Costs
$5,935
Total Acquisition Cost
$502,278
Initial Loan Funding
$385,480
Cash Required to Close
$116,798
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$116,798

Loan Terms
Initial Loan Funding
$385,480
Rehab Loan Funding
$120,500
Total Loan Commitment
$505,980
Points
$10,120
Loan Closing Costs
$5,935
Interest Carry
$25,510
Total Financing Cost
$41,564

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,373
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,373
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)
$2,120
Misc.
Total Loan Closing
$5,935

Residual
As Repaired Value (ARV)
$843,200
Sale Costs
%
$50,592
Property Taxes
%
$5,397
Property Insurance
%
$1,060
Interest Carry - Purchase Loan Funding
$20,238
Interest Carry - Rehab Loan Funding
$5,272
Net Exit Price
$760,642
Cash Investment
$116,798
Loan payoff
$505,980
Estimated Profit
$137,864
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.