302228

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
%
%
%
%

$110,678

Cash Investment

$129,485

Profit

117%

Return On Equity

234%

Annualized ROE

Purchase Cost
Purchase Price
$453,570
Buyer's Premium
Purchase Closing Costs
$4,629
Loan Points
$9,525
Loan Closing Costs
$5,811
Total Acquisition Cost
$473,534
Initial Loan Funding
$362,856
Cash Required to Close
$110,678
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$110,678

Loan Terms
Initial Loan Funding
$362,856
Rehab Loan Funding
$113,400
Total Loan Commitment
$476,256
Points
$9,525
Loan Closing Costs
$5,811
Interest Carry
$24,011
Total Financing Cost
$39,347

Closing Costs
Deed/Transfer Tax - County
%
$454
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,175
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,629
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)
$1,996
Misc.
Total Loan Closing
$5,811

Residual
As Repaired Value (ARV)
$793,700
Sale Costs
%
$47,622
Property Taxes
%
$4,649
Property Insurance
%
$998
Interest Carry - Purchase Loan Funding
$19,050
Interest Carry - Rehab Loan Funding
$4,961
Net Exit Price
$716,420
Cash Investment
$110,678
Loan payoff
$476,256
Estimated Profit
$129,485
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.