302220

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
%
%
%
%

$97,080

Cash Investment

$110,289

Profit

114%

Return On Equity

227%

Annualized ROE

Purchase Cost
Purchase Price
$390,290
Buyer's Premium
Purchase Closing Costs
$5,293
Loan Points
$8,197
Loan Closing Costs
$5,532
Total Acquisition Cost
$409,312
Initial Loan Funding
$312,232
Cash Required to Close
$97,080
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$97,080

Loan Terms
Initial Loan Funding
$312,232
Rehab Loan Funding
$97,600
Total Loan Commitment
$409,832
Points
$8,197
Loan Closing Costs
$5,532
Interest Carry
$20,662
Total Financing Cost
$34,391

Closing Costs
Deed/Transfer Tax - County
%
$1,561
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,732
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,293
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)
$1,717
Misc.
Total Loan Closing
$5,532

Residual
As Repaired Value (ARV)
$683,000
Sale Costs
%
$40,980
Property Taxes
%
$3,298
Property Insurance
%
$859
Interest Carry - Purchase Loan Funding
$16,392
Interest Carry - Rehab Loan Funding
$4,270
Net Exit Price
$617,201
Cash Investment
$97,080
Loan payoff
$409,832
Estimated Profit
$110,289
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.