302528

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
%
%
%
%

$92,940

Cash Investment

$103,137

Profit

111%

Return On Equity

222%

Annualized ROE

Purchase Cost
Purchase Price
$368,110
Buyer's Premium
Purchase Closing Costs
$3,577
Loan Points
$7,730
Loan Closing Costs
$8,011
Total Acquisition Cost
$387,428
Initial Loan Funding
$294,488
Cash Required to Close
$92,940
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$92,940

Loan Terms
Initial Loan Funding
$294,488
Rehab Loan Funding
$92,000
Total Loan Commitment
$386,488
Points
$7,730
Loan Closing Costs
$8,011
Interest Carry
$19,486
Total Financing Cost
$35,227

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,577
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,577
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)
$4,196
Misc.
Total Loan Closing
$8,011

Residual
As Repaired Value (ARV)
$644,200
Sale Costs
%
$38,652
Property Taxes
%
$1,399
Property Insurance
%
$2,098
Interest Carry - Purchase Loan Funding
$15,461
Interest Carry - Rehab Loan Funding
$4,025
Net Exit Price
$582,565
Cash Investment
$92,940
Loan payoff
$386,488
Estimated Profit
$103,137
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.