302316

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
%
%
%
%

$132,849

Cash Investment

$153,343

Profit

115%

Return On Equity

231%

Annualized ROE

Purchase Cost
Purchase Price
$539,320
Buyer's Premium
Purchase Closing Costs
$7,472
Loan Points
$11,325
Loan Closing Costs
$6,188
Total Acquisition Cost
$564,305
Initial Loan Funding
$431,456
Cash Required to Close
$132,849
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$132,849

Loan Terms
Initial Loan Funding
$431,456
Rehab Loan Funding
$134,800
Total Loan Commitment
$566,256
Points
$11,325
Loan Closing Costs
$6,188
Interest Carry
$28,549
Total Financing Cost
$46,062

Closing Costs
Deed/Transfer Tax - County
%
$2,697
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,775
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$7,472
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)
$2,373
Misc.
Total Loan Closing
$6,188

Residual
As Repaired Value (ARV)
$943,800
Sale Costs
%
$56,628
Property Taxes
%
$4,989
Property Insurance
%
$1,187
Interest Carry - Purchase Loan Funding
$22,651
Interest Carry - Rehab Loan Funding
$5,898
Net Exit Price
$852,448
Cash Investment
$132,849
Loan payoff
$566,256
Estimated Profit
$153,343
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.