302419

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
%
%
%
%

$118,241

Cash Investment

$131,560

Profit

111%

Return On Equity

223%

Annualized ROE

Purchase Cost
Purchase Price
$471,820
Buyer's Premium
Purchase Closing Costs
$8,077
Loan Points
$9,909
Loan Closing Costs
$5,891
Total Acquisition Cost
$495,697
Initial Loan Funding
$377,456
Cash Required to Close
$118,241
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$118,241

Loan Terms
Initial Loan Funding
$377,456
Rehab Loan Funding
$118,000
Total Loan Commitment
$495,456
Points
$9,909
Loan Closing Costs
$5,891
Interest Carry
$24,979
Total Financing Cost
$40,779

Closing Costs
Deed/Transfer Tax - County
%
$3,775
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,303
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$8,077
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)
$2,076
Misc.
Total Loan Closing
$5,891

Residual
As Repaired Value (ARV)
$825,700
Sale Costs
%
$49,542
Property Taxes
%
$4,883
Property Insurance
%
$1,038
Interest Carry - Purchase Loan Funding
$19,816
Interest Carry - Rehab Loan Funding
$5,163
Net Exit Price
$745,258
Cash Investment
$118,241
Loan payoff
$495,456
Estimated Profit
$131,560
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.