302408

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
%
%
%
%

$112,237

Cash Investment

$124,400

Profit

111%

Return On Equity

222%

Annualized ROE

Purchase Cost
Purchase Price
$446,850
Buyer's Premium
Purchase Closing Costs
$7,703
Loan Points
$9,384
Loan Closing Costs
$5,781
Total Acquisition Cost
$469,717
Initial Loan Funding
$357,480
Cash Required to Close
$112,237
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$112,237

Loan Terms
Initial Loan Funding
$357,480
Rehab Loan Funding
$111,700
Total Loan Commitment
$469,180
Points
$9,384
Loan Closing Costs
$5,781
Interest Carry
$23,655
Total Financing Cost
$38,819

Closing Costs
Deed/Transfer Tax - County
%
$3,575
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,128
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$7,703
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)
$1,966
Misc.
Total Loan Closing
$5,781

Residual
As Repaired Value (ARV)
$782,000
Sale Costs
%
$46,920
Property Taxes
%
$4,625
Property Insurance
%
$983
Interest Carry - Purchase Loan Funding
$18,768
Interest Carry - Rehab Loan Funding
$4,887
Net Exit Price
$705,817
Cash Investment
$112,237
Loan payoff
$469,180
Estimated Profit
$124,400
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.