302547

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
%
%
%
%

$83,964

Cash Investment

$92,087

Profit

110%

Return On Equity

219%

Annualized ROE

Purchase Cost
Purchase Price
$330,610
Buyer's Premium
Purchase Closing Costs
$3,314
Loan Points
$6,944
Loan Closing Costs
$7,584
Total Acquisition Cost
$348,452
Initial Loan Funding
$264,488
Cash Required to Close
$83,964
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$83,964

Loan Terms
Initial Loan Funding
$264,488
Rehab Loan Funding
$82,700
Total Loan Commitment
$347,188
Points
$6,944
Loan Closing Costs
$7,584
Interest Carry
$17,504
Total Financing Cost
$32,031

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,314
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,314
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)
$3,769
Misc.
Total Loan Closing
$7,584

Residual
As Repaired Value (ARV)
$578,600
Sale Costs
%
$34,716
Property Taxes
%
$1,256
Property Insurance
%
$1,884
Interest Carry - Purchase Loan Funding
$13,886
Interest Carry - Rehab Loan Funding
$3,618
Net Exit Price
$523,239
Cash Investment
$83,964
Loan payoff
$347,188
Estimated Profit
$92,087
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.