302472

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
%
%
%
%

$98,640

Cash Investment

$97,861

Profit

99%

Return On Equity

198%

Annualized ROE

Purchase Cost
Purchase Price
$370,490
Buyer's Premium
Purchase Closing Costs
$6,187
Loan Points
$7,780
Loan Closing Costs
$10,576
Total Acquisition Cost
$395,032
Initial Loan Funding
$296,392
Cash Required to Close
$98,640
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$98,640

Loan Terms
Initial Loan Funding
$296,392
Rehab Loan Funding
$92,600
Total Loan Commitment
$388,992
Points
$7,780
Loan Closing Costs
$10,576
Interest Carry
$19,612
Total Financing Cost
$37,967

Closing Costs
Deed/Transfer Tax - County
%
$2,593
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,593
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$6,187
Attorney's Fees and Loan Docs
Mortgage Taxes and Doc Stamps
%
$2,167
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)
$4,594
Misc.
Total Loan Closing
$10,576

Residual
As Repaired Value (ARV)
$648,400
Sale Costs
%
$38,904
Property Taxes
%
$2,093
Property Insurance
%
$2,297
Interest Carry - Purchase Loan Funding
$15,561
Interest Carry - Rehab Loan Funding
$4,051
Net Exit Price
$585,494
Cash Investment
$98,640
Loan payoff
$388,992
Estimated Profit
$97,861
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.