302206

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
%
%
%
%

$151,142

Cash Investment

$180,887

Profit

120%

Return On Equity

239%

Annualized ROE

Purchase Cost
Purchase Price
$626,940
Buyer's Premium
Purchase Closing Costs
$6,016
Loan Points
$13,165
Loan Closing Costs
$6,574
Total Acquisition Cost
$652,694
Initial Loan Funding
$501,552
Cash Required to Close
$151,142
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$151,142

Loan Terms
Initial Loan Funding
$501,552
Rehab Loan Funding
$156,700
Total Loan Commitment
$658,252
Points
$13,165
Loan Closing Costs
$6,574
Interest Carry
$33,187
Total Financing Cost
$52,926

Closing Costs
Deed/Transfer Tax - County
%
$627
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,389
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$6,016
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)
$2,759
Misc.
Total Loan Closing
$6,574

Residual
As Repaired Value (ARV)
$1,097,100
Sale Costs
%
$65,826
Property Taxes
%
$6,426
Property Insurance
%
$1,379
Interest Carry - Purchase Loan Funding
$26,331
Interest Carry - Rehab Loan Funding
$6,856
Net Exit Price
$990,281
Cash Investment
$151,142
Loan payoff
$658,252
Estimated Profit
$180,887
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.