302476

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
%
%
%
%

$86,742

Cash Investment

$90,999

Profit

105%

Return On Equity

210%

Annualized ROE

Purchase Cost
Purchase Price
$331,150
Buyer's Premium
Purchase Closing Costs
$8,285
Loan Points
$6,954
Loan Closing Costs
$5,272
Total Acquisition Cost
$351,662
Initial Loan Funding
$264,920
Cash Required to Close
$86,742
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$86,742

Loan Terms
Initial Loan Funding
$264,920
Rehab Loan Funding
$82,800
Total Loan Commitment
$347,720
Points
$6,954
Loan Closing Costs
$5,272
Interest Carry
$17,531
Total Financing Cost
$29,757

Closing Costs
Deed/Transfer Tax - County
%
$4,967
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,318
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$8,285
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)
$1,457
Misc.
Total Loan Closing
$5,272

Residual
As Repaired Value (ARV)
$579,500
Sale Costs
%
$34,770
Property Taxes
%
$1,010
Property Insurance
%
$729
Interest Carry - Purchase Loan Funding
$13,908
Interest Carry - Rehab Loan Funding
$3,623
Net Exit Price
$525,461
Cash Investment
$86,742
Loan payoff
$347,720
Estimated Profit
$90,999
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.