302257

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
%
%
%
%

$98,555

Cash Investment

$114,747

Profit

116%

Return On Equity

233%

Annualized ROE

Purchase Cost
Purchase Price
$403,360
Buyer's Premium
Purchase Closing Costs
$3,824
Loan Points
$8,470
Loan Closing Costs
$5,590
Total Acquisition Cost
$421,243
Initial Loan Funding
$322,688
Cash Required to Close
$98,555
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$98,555

Loan Terms
Initial Loan Funding
$322,688
Rehab Loan Funding
$100,800
Total Loan Commitment
$423,488
Points
$8,470
Loan Closing Costs
$5,590
Interest Carry
$21,351
Total Financing Cost
$35,411

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,824
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,824
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)
$1,775
Misc.
Total Loan Closing
$5,590

Residual
As Repaired Value (ARV)
$705,900
Sale Costs
%
$42,354
Property Taxes
%
$4,518
Property Insurance
%
$887
Interest Carry - Purchase Loan Funding
$16,941
Interest Carry - Rehab Loan Funding
$4,410
Net Exit Price
$636,790
Cash Investment
$98,555
Loan payoff
$423,488
Estimated Profit
$114,747
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.