302447

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
%
%
%
%

$89,819

Cash Investment

$94,638

Profit

105%

Return On Equity

211%

Annualized ROE

Purchase Cost
Purchase Price
$343,590
Buyer's Premium
Purchase Closing Costs
$8,559
Loan Points
$7,215
Loan Closing Costs
$5,327
Total Acquisition Cost
$364,691
Initial Loan Funding
$274,872
Cash Required to Close
$89,819
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$89,819

Loan Terms
Initial Loan Funding
$274,872
Rehab Loan Funding
$85,900
Total Loan Commitment
$360,772
Points
$7,215
Loan Closing Costs
$5,327
Interest Carry
$18,189
Total Financing Cost
$30,731

Closing Costs
Deed/Transfer Tax - County
%
$5,154
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,405
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$8,559
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)
$1,512
Misc.
Total Loan Closing
$5,327

Residual
As Repaired Value (ARV)
$601,300
Sale Costs
%
$36,078
Property Taxes
%
$1,048
Property Insurance
%
$756
Interest Carry - Purchase Loan Funding
$14,431
Interest Carry - Rehab Loan Funding
$3,758
Net Exit Price
$545,229
Cash Investment
$89,819
Loan payoff
$360,772
Estimated Profit
$94,638
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.