302442

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
%
%
%
%

$135,124

Cash Investment

$151,923

Profit

112%

Return On Equity

225%

Annualized ROE

Purchase Cost
Purchase Price
$542,050
Buyer's Premium
Purchase Closing Costs
$9,131
Loan Points
$11,383
Loan Closing Costs
$6,200
Total Acquisition Cost
$568,764
Initial Loan Funding
$433,640
Cash Required to Close
$135,124
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$135,124

Loan Terms
Initial Loan Funding
$433,640
Rehab Loan Funding
$135,500
Total Loan Commitment
$569,140
Points
$11,383
Loan Closing Costs
$6,200
Interest Carry
$28,694
Total Financing Cost
$46,277

Closing Costs
Deed/Transfer Tax - County
%
$4,336
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,794
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$9,131
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)
$2,385
Misc.
Total Loan Closing
$6,200

Residual
As Repaired Value (ARV)
$948,600
Sale Costs
%
$56,916
Property Taxes
%
$5,610
Property Insurance
%
$1,193
Interest Carry - Purchase Loan Funding
$22,766
Interest Carry - Rehab Loan Funding
$5,928
Net Exit Price
$856,187
Cash Investment
$135,124
Loan payoff
$569,140
Estimated Profit
$151,923
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.