302420

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
%
%
%
%

$89,467

Cash Investment

$94,261

Profit

105%

Return On Equity

211%

Annualized ROE

Purchase Cost
Purchase Price
$342,170
Buyer's Premium
Purchase Closing Costs
$8,528
Loan Points
$7,185
Loan Closing Costs
$5,321
Total Acquisition Cost
$363,203
Initial Loan Funding
$273,736
Cash Required to Close
$89,467
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$89,467

Loan Terms
Initial Loan Funding
$273,736
Rehab Loan Funding
$85,500
Total Loan Commitment
$359,236
Points
$7,185
Loan Closing Costs
$5,321
Interest Carry
$18,112
Total Financing Cost
$30,617

Closing Costs
Deed/Transfer Tax - County
%
$5,133
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,395
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$8,528
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)
$1,506
Misc.
Total Loan Closing
$5,321

Residual
As Repaired Value (ARV)
$598,800
Sale Costs
%
$35,928
Property Taxes
%
$1,044
Property Insurance
%
$753
Interest Carry - Purchase Loan Funding
$14,371
Interest Carry - Rehab Loan Funding
$3,741
Net Exit Price
$542,964
Cash Investment
$89,467
Loan payoff
$359,236
Estimated Profit
$94,261
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.