302195

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
%
%
%
%

$85,366

Cash Investment

$95,696

Profit

112%

Return On Equity

224%

Annualized ROE

Purchase Cost
Purchase Price
$340,740
Buyer's Premium
Purchase Closing Costs
$4,748
Loan Points
$7,156
Loan Closing Costs
$5,314
Total Acquisition Cost
$357,958
Initial Loan Funding
$272,592
Cash Required to Close
$85,366
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$85,366

Loan Terms
Initial Loan Funding
$272,592
Rehab Loan Funding
$85,200
Total Loan Commitment
$357,792
Points
$7,156
Loan Closing Costs
$5,314
Interest Carry
$18,039
Total Financing Cost
$30,509

Closing Costs
Deed/Transfer Tax - County
%
$1,363
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,385
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,748
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)
$1,499
Misc.
Total Loan Closing
$5,314

Residual
As Repaired Value (ARV)
$596,300
Sale Costs
%
$35,778
Property Taxes
%
$2,879
Property Insurance
%
$750
Interest Carry - Purchase Loan Funding
$14,311
Interest Carry - Rehab Loan Funding
$3,728
Net Exit Price
$538,855
Cash Investment
$85,366
Loan payoff
$357,792
Estimated Profit
$95,696
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.