302410

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
%
%
%
%

$85,555

Cash Investment

$99,075

Profit

116%

Return On Equity

232%

Annualized ROE

Purchase Cost
Purchase Price
$345,930
Buyer's Premium
Purchase Closing Costs
$3,767
Loan Points
$7,265
Loan Closing Costs
$5,337
Total Acquisition Cost
$362,299
Initial Loan Funding
$276,744
Cash Required to Close
$85,555
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$85,555

Loan Terms
Initial Loan Funding
$276,744
Rehab Loan Funding
$86,500
Total Loan Commitment
$363,244
Points
$7,265
Loan Closing Costs
$5,337
Interest Carry
$18,313
Total Financing Cost
$30,915

Closing Costs
Deed/Transfer Tax - County
%
$346
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,422
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,767
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)
$1,522
Misc.
Total Loan Closing
$5,337

Residual
As Repaired Value (ARV)
$605,400
Sale Costs
%
$36,324
Property Taxes
%
$2,127
Property Insurance
%
$761
Interest Carry - Purchase Loan Funding
$14,529
Interest Carry - Rehab Loan Funding
$3,784
Net Exit Price
$547,874
Cash Investment
$85,555
Loan payoff
$363,244
Estimated Profit
$99,075
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.