302538

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
%
%
%
%

$90,635

Cash Investment

$100,262

Profit

111%

Return On Equity

221%

Annualized ROE

Purchase Cost
Purchase Price
$358,480
Buyer's Premium
Purchase Closing Costs
$3,509
Loan Points
$7,528
Loan Closing Costs
$7,902
Total Acquisition Cost
$377,419
Initial Loan Funding
$286,784
Cash Required to Close
$90,635
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$90,635

Loan Terms
Initial Loan Funding
$286,784
Rehab Loan Funding
$89,600
Total Loan Commitment
$376,384
Points
$7,528
Loan Closing Costs
$7,902
Interest Carry
$18,976
Total Financing Cost
$34,406

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,509
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,509
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)
$4,087
Misc.
Total Loan Closing
$7,902

Residual
As Repaired Value (ARV)
$627,300
Sale Costs
%
$37,638
Property Taxes
%
$1,362
Property Insurance
%
$2,043
Interest Carry - Purchase Loan Funding
$15,056
Interest Carry - Rehab Loan Funding
$3,920
Net Exit Price
$567,280
Cash Investment
$90,635
Loan payoff
$376,384
Estimated Profit
$100,262
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.