302434

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
%
%
%
%

$153,303

Cash Investment

$170,293

Profit

111%

Return On Equity

222%

Annualized ROE

Purchase Cost
Purchase Price
$605,580
Buyer's Premium
Purchase Closing Costs
$12,990
Loan Points
$12,717
Loan Closing Costs
$6,480
Total Acquisition Cost
$637,767
Initial Loan Funding
$484,464
Cash Required to Close
$153,303
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$153,303

Loan Terms
Initial Loan Funding
$484,464
Rehab Loan Funding
$151,400
Total Loan Commitment
$635,864
Points
$12,717
Loan Closing Costs
$6,480
Interest Carry
$32,058
Total Financing Cost
$51,255

Closing Costs
Deed/Transfer Tax - County
%
$7,751
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,239
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$12,990
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)
$2,665
Misc.
Total Loan Closing
$6,480

Residual
As Repaired Value (ARV)
$1,059,800
Sale Costs
%
$63,588
Property Taxes
%
$3,361
Property Insurance
%
$1,332
Interest Carry - Purchase Loan Funding
$25,434
Interest Carry - Rehab Loan Funding
$6,624
Net Exit Price
$959,461
Cash Investment
$153,303
Loan payoff
$635,864
Estimated Profit
$170,293
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.