302252

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
%
%
%
%

$119,830

Cash Investment

$141,180

Profit

118%

Return On Equity

236%

Annualized ROE

Purchase Cost
Purchase Price
$492,780
Buyer's Premium
Purchase Closing Costs
$4,942
Loan Points
$10,348
Loan Closing Costs
$5,983
Total Acquisition Cost
$514,054
Initial Loan Funding
$394,224
Cash Required to Close
$119,830
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$119,830

Loan Terms
Initial Loan Funding
$394,224
Rehab Loan Funding
$123,200
Total Loan Commitment
$517,424
Points
$10,348
Loan Closing Costs
$5,983
Interest Carry
$26,087
Total Financing Cost
$42,418

Closing Costs
Deed/Transfer Tax - County
%
$493
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,449
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,942
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)
$2,168
Misc.
Total Loan Closing
$5,983

Residual
As Repaired Value (ARV)
$862,400
Sale Costs
%
$51,744
Property Taxes
%
$5,051
Property Insurance
%
$1,084
Interest Carry - Purchase Loan Funding
$20,697
Interest Carry - Rehab Loan Funding
$5,390
Net Exit Price
$778,434
Cash Investment
$119,830
Loan payoff
$517,424
Estimated Profit
$141,180
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.