302426

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
%
%
%
%

$96,701

Cash Investment

$110,056

Profit

114%

Return On Equity

228%

Annualized ROE

Purchase Cost
Purchase Price
$390,340
Buyer's Premium
Purchase Closing Costs
$4,903
Loan Points
$8,197
Loan Closing Costs
$5,532
Total Acquisition Cost
$408,973
Initial Loan Funding
$312,272
Cash Required to Close
$96,701
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$96,701

Loan Terms
Initial Loan Funding
$312,272
Rehab Loan Funding
$97,600
Total Loan Commitment
$409,872
Points
$8,197
Loan Closing Costs
$5,532
Interest Carry
$20,664
Total Financing Cost
$34,394

Closing Costs
Deed/Transfer Tax - County
%
$1,171
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,732
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,903
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)
$1,717
Misc.
Total Loan Closing
$5,532

Residual
As Repaired Value (ARV)
$683,100
Sale Costs
%
$40,986
Property Taxes
%
$3,962
Property Insurance
%
$859
Interest Carry - Purchase Loan Funding
$16,394
Interest Carry - Rehab Loan Funding
$4,270
Net Exit Price
$616,629
Cash Investment
$96,701
Loan payoff
$409,872
Estimated Profit
$110,056
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.