302270

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
%
%
%
%

$102,568

Cash Investment

$115,969

Profit

113%

Return On Equity

226%

Annualized ROE

Purchase Cost
Purchase Price
$411,770
Buyer's Premium
Purchase Closing Costs
$5,941
Loan Points
$8,646
Loan Closing Costs
$5,627
Total Acquisition Cost
$431,984
Initial Loan Funding
$329,416
Cash Required to Close
$102,568
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$102,568

Loan Terms
Initial Loan Funding
$329,416
Rehab Loan Funding
$102,900
Total Loan Commitment
$432,316
Points
$8,646
Loan Closing Costs
$5,627
Interest Carry
$21,796
Total Financing Cost
$36,069

Closing Costs
Deed/Transfer Tax - County
%
$2,059
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,882
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,941
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)
$1,812
Misc.
Total Loan Closing
$5,627

Residual
As Repaired Value (ARV)
$720,600
Sale Costs
%
$43,236
Property Taxes
%
$3,809
Property Insurance
%
$906
Interest Carry - Purchase Loan Funding
$17,294
Interest Carry - Rehab Loan Funding
$4,502
Net Exit Price
$650,853
Cash Investment
$102,568
Loan payoff
$432,316
Estimated Profit
$115,969
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.