302243

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
%
%
%
%

$105,597

Cash Investment

$123,673

Profit

117%

Return On Equity

234%

Annualized ROE

Purchase Cost
Purchase Price
$433,660
Buyer's Premium
Purchase Closing Costs
$4,036
Loan Points
$9,107
Loan Closing Costs
$5,723
Total Acquisition Cost
$452,525
Initial Loan Funding
$346,928
Cash Required to Close
$105,597
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$105,597

Loan Terms
Initial Loan Funding
$346,928
Rehab Loan Funding
$108,400
Total Loan Commitment
$455,328
Points
$9,107
Loan Closing Costs
$5,723
Interest Carry
$22,956
Total Financing Cost
$37,786

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,036
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,036
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)
$1,908
Misc.
Total Loan Closing
$5,723

Residual
As Repaired Value (ARV)
$758,900
Sale Costs
%
$45,534
Property Taxes
%
$4,857
Property Insurance
%
$954
Interest Carry - Purchase Loan Funding
$18,214
Interest Carry - Rehab Loan Funding
$4,743
Net Exit Price
$684,599
Cash Investment
$105,597
Loan payoff
$455,328
Estimated Profit
$123,673
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.