302279

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
%
%
%
%

$129,592

Cash Investment

$149,297

Profit

115%

Return On Equity

230%

Annualized ROE

Purchase Cost
Purchase Price
$525,600
Buyer's Premium
Purchase Closing Costs
$7,307
Loan Points
$11,038
Loan Closing Costs
$6,128
Total Acquisition Cost
$550,072
Initial Loan Funding
$420,480
Cash Required to Close
$129,592
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$129,592

Loan Terms
Initial Loan Funding
$420,480
Rehab Loan Funding
$131,400
Total Loan Commitment
$551,880
Points
$11,038
Loan Closing Costs
$6,128
Interest Carry
$27,824
Total Financing Cost
$44,989

Closing Costs
Deed/Transfer Tax - County
%
$2,628
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,679
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$7,307
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)
$2,313
Misc.
Total Loan Closing
$6,128

Residual
As Repaired Value (ARV)
$919,800
Sale Costs
%
$55,188
Property Taxes
%
$4,862
Property Insurance
%
$1,156
Interest Carry - Purchase Loan Funding
$22,075
Interest Carry - Rehab Loan Funding
$5,749
Net Exit Price
$830,770
Cash Investment
$129,592
Loan payoff
$551,880
Estimated Profit
$149,297
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.