302414

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
%
%
%
%

$87,198

Cash Investment

$98,133

Profit

113%

Return On Equity

225%

Annualized ROE

Purchase Cost
Purchase Price
$349,970
Buyer's Premium
Purchase Closing Costs
$4,500
Loan Points
$7,350
Loan Closing Costs
$5,355
Total Acquisition Cost
$367,174
Initial Loan Funding
$279,976
Cash Required to Close
$87,198
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$87,198

Loan Terms
Initial Loan Funding
$279,976
Rehab Loan Funding
$87,500
Total Loan Commitment
$367,476
Points
$7,350
Loan Closing Costs
$5,355
Interest Carry
$18,527
Total Financing Cost
$31,231

Closing Costs
Deed/Transfer Tax - County
%
$1,050
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,450
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,500
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)
$1,540
Misc.
Total Loan Closing
$5,355

Residual
As Repaired Value (ARV)
$612,400
Sale Costs
%
$36,744
Property Taxes
%
$3,552
Property Insurance
%
$770
Interest Carry - Purchase Loan Funding
$14,699
Interest Carry - Rehab Loan Funding
$3,828
Net Exit Price
$552,807
Cash Investment
$87,198
Loan payoff
$367,476
Estimated Profit
$98,133
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.