302200

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
%
%
%
%

$139,253

Cash Investment

$169,394

Profit

122%

Return On Equity

243%

Annualized ROE

Purchase Cost
Purchase Price
$573,540
Buyer's Premium
Purchase Closing Costs
$6,162
Loan Points
$12,045
Loan Closing Costs
$6,339
Total Acquisition Cost
$598,085
Initial Loan Funding
$458,832
Cash Required to Close
$139,253
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$139,253

Loan Terms
Initial Loan Funding
$458,832
Rehab Loan Funding
$143,400
Total Loan Commitment
$602,232
Points
$12,045
Loan Closing Costs
$6,339
Interest Carry
$30,362
Total Financing Cost
$48,746

Closing Costs
Deed/Transfer Tax - County
%
$1,147
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,015
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$6,162
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)
$2,524
Misc.
Total Loan Closing
$6,339

Residual
As Repaired Value (ARV)
$1,003,700
Sale Costs
%
$60,222
Property Taxes
%
$975
Property Insurance
%
$1,262
Interest Carry - Purchase Loan Funding
$24,089
Interest Carry - Rehab Loan Funding
$6,274
Net Exit Price
$910,879
Cash Investment
$139,253
Loan payoff
$602,232
Estimated Profit
$169,394
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.