302416

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
%
%
%
%

$114,480

Cash Investment

$124,516

Profit

109%

Return On Equity

218%

Annualized ROE

Purchase Cost
Purchase Price
$447,250
Buyer's Premium
Purchase Closing Costs
$9,856
Loan Points
$9,392
Loan Closing Costs
$5,783
Total Acquisition Cost
$472,280
Initial Loan Funding
$357,800
Cash Required to Close
$114,480
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$114,480

Loan Terms
Initial Loan Funding
$357,800
Rehab Loan Funding
$111,800
Total Loan Commitment
$469,600
Points
$9,392
Loan Closing Costs
$5,783
Interest Carry
$23,676
Total Financing Cost
$38,851

Closing Costs
Deed/Transfer Tax - County
%
$5,725
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,131
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$9,856
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)
$1,968
Misc.
Total Loan Closing
$5,783

Residual
As Repaired Value (ARV)
$782,700
Sale Costs
%
$46,962
Property Taxes
%
$2,482
Property Insurance
%
$984
Interest Carry - Purchase Loan Funding
$18,785
Interest Carry - Rehab Loan Funding
$4,891
Net Exit Price
$708,596
Cash Investment
$114,480
Loan payoff
$469,600
Estimated Profit
$124,516
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.