302436

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
%
%
%
%

$82,150

Cash Investment

$91,884

Profit

112%

Return On Equity

224%

Annualized ROE

Purchase Cost
Purchase Price
$328,530
Buyer's Premium
Purchase Closing Costs
$4,285
Loan Points
$6,898
Loan Closing Costs
$5,261
Total Acquisition Cost
$344,974
Initial Loan Funding
$262,824
Cash Required to Close
$82,150
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$82,150

Loan Terms
Initial Loan Funding
$262,824
Rehab Loan Funding
$82,100
Total Loan Commitment
$344,924
Points
$6,898
Loan Closing Costs
$5,261
Interest Carry
$17,390
Total Financing Cost
$29,549

Closing Costs
Deed/Transfer Tax - County
%
$986
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,300
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,285
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)
$1,446
Misc.
Total Loan Closing
$5,261

Residual
As Repaired Value (ARV)
$574,900
Sale Costs
%
$34,494
Property Taxes
%
$3,335
Property Insurance
%
$723
Interest Carry - Purchase Loan Funding
$13,798
Interest Carry - Rehab Loan Funding
$3,592
Net Exit Price
$518,959
Cash Investment
$82,150
Loan payoff
$344,924
Estimated Profit
$91,884
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.