302208

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
%
%
%
%

$93,907

Cash Investment

$101,526

Profit

108%

Return On Equity

216%

Annualized ROE

Purchase Cost
Purchase Price
$367,540
Buyer's Premium
Purchase Closing Costs
$7,248
Loan Points
$7,719
Loan Closing Costs
$5,432
Total Acquisition Cost
$387,939
Initial Loan Funding
$294,032
Cash Required to Close
$93,907
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$93,907

Loan Terms
Initial Loan Funding
$294,032
Rehab Loan Funding
$91,900
Total Loan Commitment
$385,932
Points
$7,719
Loan Closing Costs
$5,432
Interest Carry
$19,457
Total Financing Cost
$32,608

Closing Costs
Deed/Transfer Tax - County
%
$3,675
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,573
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$7,248
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)
$1,617
Misc.
Total Loan Closing
$5,432

Residual
As Repaired Value (ARV)
$643,200
Sale Costs
%
$38,592
Property Taxes
%
$2,977
Property Insurance
%
$809
Interest Carry - Purchase Loan Funding
$15,437
Interest Carry - Rehab Loan Funding
$4,021
Net Exit Price
$581,365
Cash Investment
$93,907
Loan payoff
$385,932
Estimated Profit
$101,526
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.