302422

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
%
%
%
%

$177,575

Cash Investment

$198,933

Profit

112%

Return On Equity

224%

Annualized ROE

Purchase Cost
Purchase Price
$704,570
Buyer's Premium
Purchase Closing Costs
$14,950
Loan Points
$14,795
Loan Closing Costs
$6,915
Total Acquisition Cost
$741,231
Initial Loan Funding
$563,656
Cash Required to Close
$177,575
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$177,575

Loan Terms
Initial Loan Funding
$563,656
Rehab Loan Funding
$176,100
Total Loan Commitment
$739,756
Points
$14,795
Loan Closing Costs
$6,915
Interest Carry
$37,296
Total Financing Cost
$59,007

Closing Costs
Deed/Transfer Tax - County
%
$9,018
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,932
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$14,950
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)
$3,100
Misc.
Total Loan Closing
$6,915

Residual
As Repaired Value (ARV)
$1,233,000
Sale Costs
%
$73,980
Property Taxes
%
$3,910
Property Insurance
%
$1,550
Interest Carry - Purchase Loan Funding
$29,592
Interest Carry - Rehab Loan Funding
$7,704
Net Exit Price
$1,116,263
Cash Investment
$177,575
Loan payoff
$739,756
Estimated Profit
$198,933
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.