302417

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
%
%
%
%

$108,884

Cash Investment

$108,996

Profit

100%

Return On Equity

200%

Annualized ROE

Purchase Cost
Purchase Price
$410,940
Buyer's Premium
Purchase Closing Costs
$6,753
Loan Points
$8,629
Loan Closing Costs
$11,313
Total Acquisition Cost
$437,636
Initial Loan Funding
$328,752
Cash Required to Close
$108,884
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$108,884

Loan Terms
Initial Loan Funding
$328,752
Rehab Loan Funding
$102,700
Total Loan Commitment
$431,452
Points
$8,629
Loan Closing Costs
$11,313
Interest Carry
$21,753
Total Financing Cost
$41,695

Closing Costs
Deed/Transfer Tax - County
%
$2,877
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,877
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$6,753
Attorney's Fees and Loan Docs
Mortgage Taxes and Doc Stamps
%
$2,403
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)
$5,096
Misc.
Total Loan Closing
$11,313

Residual
As Repaired Value (ARV)
$719,100
Sale Costs
%
$43,146
Property Taxes
%
$2,322
Property Insurance
%
$2,548
Interest Carry - Purchase Loan Funding
$17,259
Interest Carry - Rehab Loan Funding
$4,493
Net Exit Price
$649,332
Cash Investment
$108,884
Loan payoff
$431,452
Estimated Profit
$108,996
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.