302431

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
%
%
%
%

$104,445

Cash Investment

$112,674

Profit

108%

Return On Equity

216%

Annualized ROE

Purchase Cost
Purchase Price
$406,320
Buyer's Premium
Purchase Closing Costs
$9,045
Loan Points
$8,533
Loan Closing Costs
$5,603
Total Acquisition Cost
$429,501
Initial Loan Funding
$325,056
Cash Required to Close
$104,445
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$104,445

Loan Terms
Initial Loan Funding
$325,056
Rehab Loan Funding
$101,600
Total Loan Commitment
$426,656
Points
$8,533
Loan Closing Costs
$5,603
Interest Carry
$21,510
Total Financing Cost
$35,646

Closing Costs
Deed/Transfer Tax - County
%
$5,201
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,844
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$9,045
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)
$1,788
Misc.
Total Loan Closing
$5,603

Residual
As Repaired Value (ARV)
$711,100
Sale Costs
%
$42,666
Property Taxes
%
$2,255
Property Insurance
%
$894
Interest Carry - Purchase Loan Funding
$17,065
Interest Carry - Rehab Loan Funding
$4,445
Net Exit Price
$643,775
Cash Investment
$104,445
Loan payoff
$426,656
Estimated Profit
$112,674
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.