302460

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
%
%
%
%

$82,970

Cash Investment

$95,823

Profit

116%

Return On Equity

231%

Annualized ROE

Purchase Cost
Purchase Price
$334,710
Buyer's Premium
Purchase Closing Costs
$3,711
Loan Points
$7,029
Loan Closing Costs
$5,288
Total Acquisition Cost
$350,738
Initial Loan Funding
$267,768
Cash Required to Close
$82,970
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$82,970

Loan Terms
Initial Loan Funding
$267,768
Rehab Loan Funding
$83,700
Total Loan Commitment
$351,468
Points
$7,029
Loan Closing Costs
$5,288
Interest Carry
$17,720
Total Financing Cost
$30,037

Closing Costs
Deed/Transfer Tax - County
%
$368
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,343
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,711
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)
$1,473
Misc.
Total Loan Closing
$5,288

Residual
As Repaired Value (ARV)
$585,700
Sale Costs
%
$35,142
Property Taxes
%
$1,841
Property Insurance
%
$736
Interest Carry - Purchase Loan Funding
$14,058
Interest Carry - Rehab Loan Funding
$3,662
Net Exit Price
$530,261
Cash Investment
$82,970
Loan payoff
$351,468
Estimated Profit
$95,823
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.