302129

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
%
%
%
%

$79,073

Cash Investment

$91,417

Profit

116%

Return On Equity

231%

Annualized ROE

Purchase Cost
Purchase Price
$316,800
Buyer's Premium
Purchase Closing Costs
$3,851
Loan Points
$6,653
Loan Closing Costs
$5,209
Total Acquisition Cost
$332,513
Initial Loan Funding
$253,440
Cash Required to Close
$79,073
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$79,073

Loan Terms
Initial Loan Funding
$253,440
Rehab Loan Funding
$79,200
Total Loan Commitment
$332,640
Points
$6,653
Loan Closing Costs
$5,209
Interest Carry
$16,771
Total Financing Cost
$28,632

Closing Costs
Deed/Transfer Tax - County
%
$634
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,218
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,851
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)
$1,394
Misc.
Total Loan Closing
$5,209

Residual
As Repaired Value (ARV)
$554,400
Sale Costs
%
$33,264
Property Taxes
%
$539
Property Insurance
%
$697
Interest Carry - Purchase Loan Funding
$13,306
Interest Carry - Rehab Loan Funding
$3,465
Net Exit Price
$503,130
Cash Investment
$79,073
Loan payoff
$332,640
Estimated Profit
$91,417
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.