302438

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
%
%
%
%

$93,994

Cash Investment

$102,392

Profit

109%

Return On Equity

218%

Annualized ROE

Purchase Cost
Purchase Price
$370,040
Buyer's Premium
Purchase Closing Costs
$6,773
Loan Points
$7,771
Loan Closing Costs
$5,443
Total Acquisition Cost
$390,026
Initial Loan Funding
$296,032
Cash Required to Close
$93,994
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$93,994

Loan Terms
Initial Loan Funding
$296,032
Rehab Loan Funding
$92,500
Total Loan Commitment
$388,532
Points
$7,771
Loan Closing Costs
$5,443
Interest Carry
$19,589
Total Financing Cost
$32,802

Closing Costs
Deed/Transfer Tax - County
%
$3,182
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,590
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$6,773
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)
$1,628
Misc.
Total Loan Closing
$5,443

Residual
As Repaired Value (ARV)
$647,600
Sale Costs
%
$38,856
Property Taxes
%
$3,423
Property Insurance
%
$814
Interest Carry - Purchase Loan Funding
$15,542
Interest Carry - Rehab Loan Funding
$4,047
Net Exit Price
$584,918
Cash Investment
$93,994
Loan payoff
$388,532
Estimated Profit
$102,392
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.