302156

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
%
%
%
%

$108,459

Cash Investment

$127,257

Profit

117%

Return On Equity

235%

Annualized ROE

Purchase Cost
Purchase Price
$445,970
Buyer's Premium
Purchase Closing Costs
$4,122
Loan Points
$9,366
Loan Closing Costs
$5,777
Total Acquisition Cost
$465,235
Initial Loan Funding
$356,776
Cash Required to Close
$108,459
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$108,459

Loan Terms
Initial Loan Funding
$356,776
Rehab Loan Funding
$111,500
Total Loan Commitment
$468,276
Points
$9,366
Loan Closing Costs
$5,777
Interest Carry
$23,609
Total Financing Cost
$38,752

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,122
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,122
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)
$1,962
Misc.
Total Loan Closing
$5,777

Residual
As Repaired Value (ARV)
$780,400
Sale Costs
%
$46,824
Property Taxes
%
$4,995
Property Insurance
%
$981
Interest Carry - Purchase Loan Funding
$18,731
Interest Carry - Rehab Loan Funding
$4,878
Net Exit Price
$703,991
Cash Investment
$108,459
Loan payoff
$468,276
Estimated Profit
$127,257
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.