302356

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
%
%
%
%

$120,909

Cash Investment

$140,026

Profit

116%

Return On Equity

232%

Annualized ROE

Purchase Cost
Purchase Price
$491,090
Buyer's Premium
Purchase Closing Costs
$6,402
Loan Points
$10,313
Loan Closing Costs
$5,976
Total Acquisition Cost
$513,781
Initial Loan Funding
$392,872
Cash Required to Close
$120,909
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$120,909

Loan Terms
Initial Loan Funding
$392,872
Rehab Loan Funding
$122,800
Total Loan Commitment
$515,672
Points
$10,313
Loan Closing Costs
$5,976
Interest Carry
$25,998
Total Financing Cost
$42,288

Closing Costs
Deed/Transfer Tax - County
%
$1,964
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,438
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$6,402
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)
$2,161
Misc.
Total Loan Closing
$5,976

Residual
As Repaired Value (ARV)
$859,400
Sale Costs
%
$51,564
Property Taxes
%
$4,150
Property Insurance
%
$1,080
Interest Carry - Purchase Loan Funding
$20,626
Interest Carry - Rehab Loan Funding
$5,373
Net Exit Price
$776,608
Cash Investment
$120,909
Loan payoff
$515,672
Estimated Profit
$140,026
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.