302446

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
%
%
%
%

$116,065

Cash Investment

$128,925

Profit

111%

Return On Equity

222%

Annualized ROE

Purchase Cost
Purchase Price
$462,770
Buyer's Premium
Purchase Closing Costs
$7,942
Loan Points
$9,718
Loan Closing Costs
$5,851
Total Acquisition Cost
$486,281
Initial Loan Funding
$370,216
Cash Required to Close
$116,065
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$116,065

Loan Terms
Initial Loan Funding
$370,216
Rehab Loan Funding
$115,700
Total Loan Commitment
$485,916
Points
$9,718
Loan Closing Costs
$5,851
Interest Carry
$24,498
Total Financing Cost
$40,068

Closing Costs
Deed/Transfer Tax - County
%
$3,702
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,239
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$7,942
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)
$2,036
Misc.
Total Loan Closing
$5,851

Residual
As Repaired Value (ARV)
$809,800
Sale Costs
%
$48,588
Property Taxes
%
$4,790
Property Insurance
%
$1,018
Interest Carry - Purchase Loan Funding
$19,436
Interest Carry - Rehab Loan Funding
$5,062
Net Exit Price
$730,906
Cash Investment
$116,065
Loan payoff
$485,916
Estimated Profit
$128,925
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.