302449

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
%
%
%
%

$121,128

Cash Investment

$132,290

Profit

109%

Return On Equity

218%

Annualized ROE

Purchase Cost
Purchase Price
$474,360
Buyer's Premium
Purchase Closing Costs
$10,392
Loan Points
$9,962
Loan Closing Costs
$5,902
Total Acquisition Cost
$500,616
Initial Loan Funding
$379,488
Cash Required to Close
$121,128
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$121,128

Loan Terms
Initial Loan Funding
$379,488
Rehab Loan Funding
$118,600
Total Loan Commitment
$498,088
Points
$9,962
Loan Closing Costs
$5,902
Interest Carry
$25,112
Total Financing Cost
$40,976

Closing Costs
Deed/Transfer Tax - County
%
$6,072
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,321
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$10,392
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)
$2,087
Misc.
Total Loan Closing
$5,902

Residual
As Repaired Value (ARV)
$830,100
Sale Costs
%
$49,806
Property Taxes
%
$2,633
Property Insurance
%
$1,044
Interest Carry - Purchase Loan Funding
$19,923
Interest Carry - Rehab Loan Funding
$5,189
Net Exit Price
$751,506
Cash Investment
$121,128
Loan payoff
$498,088
Estimated Profit
$132,290
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.