302226

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
%
%
%
%

$105,753

Cash Investment

$125,137

Profit

118%

Return On Equity

237%

Annualized ROE

Purchase Cost
Purchase Price
$431,540
Buyer's Premium
Purchase Closing Costs
$4,668
Loan Points
$9,063
Loan Closing Costs
$5,714
Total Acquisition Cost
$450,985
Initial Loan Funding
$345,232
Cash Required to Close
$105,753
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$105,753

Loan Terms
Initial Loan Funding
$345,232
Rehab Loan Funding
$107,900
Total Loan Commitment
$453,132
Points
$9,063
Loan Closing Costs
$5,714
Interest Carry
$22,845
Total Financing Cost
$37,622

Closing Costs
Deed/Transfer Tax - County
%
$647
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,021
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,668
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)
$1,899
Misc.
Total Loan Closing
$5,714

Residual
As Repaired Value (ARV)
$755,200
Sale Costs
%
$45,312
Property Taxes
%
$2,071
Property Insurance
%
$949
Interest Carry - Purchase Loan Funding
$18,125
Interest Carry - Rehab Loan Funding
$4,721
Net Exit Price
$684,022
Cash Investment
$105,753
Loan payoff
$453,132
Estimated Profit
$125,137
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.