302441

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
%
%
%
%

$106,013

Cash Investment

$116,951

Profit

110%

Return On Equity

221%

Annualized ROE

Purchase Cost
Purchase Price
$420,960
Buyer's Premium
Purchase Closing Costs
$7,314
Loan Points
$8,839
Loan Closing Costs
$5,667
Total Acquisition Cost
$442,781
Initial Loan Funding
$336,768
Cash Required to Close
$106,013
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$106,013

Loan Terms
Initial Loan Funding
$336,768
Rehab Loan Funding
$105,200
Total Loan Commitment
$441,968
Points
$8,839
Loan Closing Costs
$5,667
Interest Carry
$22,283
Total Financing Cost
$36,789

Closing Costs
Deed/Transfer Tax - County
%
$3,368
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,947
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$7,314
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)
$1,852
Misc.
Total Loan Closing
$5,667

Residual
As Repaired Value (ARV)
$736,700
Sale Costs
%
$44,202
Property Taxes
%
$4,357
Property Insurance
%
$926
Interest Carry - Purchase Loan Funding
$17,680
Interest Carry - Rehab Loan Funding
$4,603
Net Exit Price
$664,932
Cash Investment
$106,013
Loan payoff
$441,968
Estimated Profit
$116,951
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.