302246

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
%
%
%
%

$78,803

Cash Investment

$87,552

Profit

111%

Return On Equity

222%

Annualized ROE

Purchase Cost
Purchase Price
$312,980
Buyer's Premium
Purchase Closing Costs
$4,443
Loan Points
$6,572
Loan Closing Costs
$5,192
Total Acquisition Cost
$329,187
Initial Loan Funding
$250,384
Cash Required to Close
$78,803
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$78,803

Loan Terms
Initial Loan Funding
$250,384
Rehab Loan Funding
$78,200
Total Loan Commitment
$328,584
Points
$6,572
Loan Closing Costs
$5,192
Interest Carry
$16,566
Total Financing Cost
$28,330

Closing Costs
Deed/Transfer Tax - County
%
$1,252
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,191
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,443
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)
$1,377
Misc.
Total Loan Closing
$5,192

Residual
As Repaired Value (ARV)
$547,700
Sale Costs
%
$32,862
Property Taxes
%
$2,645
Property Insurance
%
$689
Interest Carry - Purchase Loan Funding
$13,145
Interest Carry - Rehab Loan Funding
$3,421
Net Exit Price
$494,938
Cash Investment
$78,803
Loan payoff
$328,584
Estimated Profit
$87,552
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.