302462

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
%
%
%
%

$112,249

Cash Investment

$121,935

Profit

109%

Return On Equity

217%

Annualized ROE

Purchase Cost
Purchase Price
$438,150
Buyer's Premium
Purchase Closing Costs
$9,675
Loan Points
$9,200
Loan Closing Costs
$5,743
Total Acquisition Cost
$462,769
Initial Loan Funding
$350,520
Cash Required to Close
$112,249
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$112,249

Loan Terms
Initial Loan Funding
$350,520
Rehab Loan Funding
$109,500
Total Loan Commitment
$460,020
Points
$9,200
Loan Closing Costs
$5,743
Interest Carry
$23,193
Total Financing Cost
$38,136

Closing Costs
Deed/Transfer Tax - County
%
$5,608
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,067
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$9,675
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)
$1,928
Misc.
Total Loan Closing
$5,743

Residual
As Repaired Value (ARV)
$766,800
Sale Costs
%
$46,008
Property Taxes
%
$2,432
Property Insurance
%
$964
Interest Carry - Purchase Loan Funding
$18,402
Interest Carry - Rehab Loan Funding
$4,791
Net Exit Price
$694,203
Cash Investment
$112,249
Loan payoff
$460,020
Estimated Profit
$121,935
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.