302429

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
%
%
%
%

$77,725

Cash Investment

$89,024

Profit

115%

Return On Equity

229%

Annualized ROE

Purchase Cost
Purchase Price
$312,380
Buyer's Premium
Purchase Closing Costs
$3,499
Loan Points
$6,560
Loan Closing Costs
$5,189
Total Acquisition Cost
$327,629
Initial Loan Funding
$249,904
Cash Required to Close
$77,725
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$77,725

Loan Terms
Initial Loan Funding
$249,904
Rehab Loan Funding
$78,100
Total Loan Commitment
$328,004
Points
$6,560
Loan Closing Costs
$5,189
Interest Carry
$16,537
Total Financing Cost
$28,286

Closing Costs
Deed/Transfer Tax - County
%
$312
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,187
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,499
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)
$1,374
Misc.
Total Loan Closing
$5,189

Residual
As Repaired Value (ARV)
$546,700
Sale Costs
%
$32,802
Property Taxes
%
$1,921
Property Insurance
%
$687
Interest Carry - Purchase Loan Funding
$13,120
Interest Carry - Rehab Loan Funding
$3,417
Net Exit Price
$494,753
Cash Investment
$77,725
Loan payoff
$328,004
Estimated Profit
$89,024
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.