302432

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
%
%
%
%

$82,417

Cash Investment

$88,440

Profit

107%

Return On Equity

215%

Annualized ROE

Purchase Cost
Purchase Price
$322,000
Buyer's Premium
Purchase Closing Costs
$6,023
Loan Points
$6,762
Loan Closing Costs
$5,232
Total Acquisition Cost
$340,017
Initial Loan Funding
$257,600
Cash Required to Close
$82,417
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$82,417

Loan Terms
Initial Loan Funding
$257,600
Rehab Loan Funding
$80,500
Total Loan Commitment
$338,100
Points
$6,762
Loan Closing Costs
$5,232
Interest Carry
$17,046
Total Financing Cost
$29,040

Closing Costs
Deed/Transfer Tax - County
%
$2,769
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,254
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$6,023
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)
$1,417
Misc.
Total Loan Closing
$5,232

Residual
As Repaired Value (ARV)
$563,500
Sale Costs
%
$33,810
Property Taxes
%
$2,979
Property Insurance
%
$708
Interest Carry - Purchase Loan Funding
$13,524
Interest Carry - Rehab Loan Funding
$3,522
Net Exit Price
$508,957
Cash Investment
$82,417
Loan payoff
$338,100
Estimated Profit
$88,440
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.