302265

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
%
%
%
%

$81,350

Cash Investment

$89,728

Profit

110%

Return On Equity

221%

Annualized ROE

Purchase Cost
Purchase Price
$322,390
Buyer's Premium
Purchase Closing Costs
$4,869
Loan Points
$6,770
Loan Closing Costs
$5,234
Total Acquisition Cost
$339,262
Initial Loan Funding
$257,912
Cash Required to Close
$81,350
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$81,350

Loan Terms
Initial Loan Funding
$257,912
Rehab Loan Funding
$80,600
Total Loan Commitment
$338,512
Points
$6,770
Loan Closing Costs
$5,234
Interest Carry
$17,067
Total Financing Cost
$29,070

Closing Costs
Deed/Transfer Tax - County
%
$1,612
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,257
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,869
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)
$1,419
Misc.
Total Loan Closing
$5,234

Residual
As Repaired Value (ARV)
$564,200
Sale Costs
%
$33,852
Property Taxes
%
$2,982
Property Insurance
%
$709
Interest Carry - Purchase Loan Funding
$13,540
Interest Carry - Rehab Loan Funding
$3,526
Net Exit Price
$509,590
Cash Investment
$81,350
Loan payoff
$338,512
Estimated Profit
$89,728
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.