302274

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
%
%
%
%

$129,815

Cash Investment

$149,568

Profit

115%

Return On Equity

230%

Annualized ROE

Purchase Cost
Purchase Price
$526,540
Buyer's Premium
Purchase Closing Costs
$7,318
Loan Points
$11,057
Loan Closing Costs
$6,132
Total Acquisition Cost
$551,047
Initial Loan Funding
$421,232
Cash Required to Close
$129,815
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$129,815

Loan Terms
Initial Loan Funding
$421,232
Rehab Loan Funding
$131,600
Total Loan Commitment
$552,832
Points
$11,057
Loan Closing Costs
$6,132
Interest Carry
$27,872
Total Financing Cost
$45,061

Closing Costs
Deed/Transfer Tax - County
%
$2,633
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,686
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$7,318
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)
$2,317
Misc.
Total Loan Closing
$6,132

Residual
As Repaired Value (ARV)
$921,400
Sale Costs
%
$55,284
Property Taxes
%
$4,870
Property Insurance
%
$1,158
Interest Carry - Purchase Loan Funding
$22,115
Interest Carry - Rehab Loan Funding
$5,758
Net Exit Price
$832,215
Cash Investment
$129,815
Loan payoff
$552,832
Estimated Profit
$149,568
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.