302255

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
%
%
%
%

$93,922

Cash Investment

$105,317

Profit

112%

Return On Equity

224%

Annualized ROE

Purchase Cost
Purchase Price
$375,350
Buyer's Premium
Purchase Closing Costs
$5,504
Loan Points
$7,882
Loan Closing Costs
$5,467
Total Acquisition Cost
$394,202
Initial Loan Funding
$300,280
Cash Required to Close
$93,922
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$93,922

Loan Terms
Initial Loan Funding
$300,280
Rehab Loan Funding
$93,800
Total Loan Commitment
$394,080
Points
$7,882
Loan Closing Costs
$5,467
Interest Carry
$19,868
Total Financing Cost
$33,217

Closing Costs
Deed/Transfer Tax - County
%
$1,877
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,627
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,504
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)
$1,652
Misc.
Total Loan Closing
$5,467

Residual
As Repaired Value (ARV)
$656,900
Sale Costs
%
$39,414
Property Taxes
%
$3,472
Property Insurance
%
$826
Interest Carry - Purchase Loan Funding
$15,765
Interest Carry - Rehab Loan Funding
$4,104
Net Exit Price
$593,320
Cash Investment
$93,922
Loan payoff
$394,080
Estimated Profit
$105,317
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.