302549

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
%
%
%
%

$89,704

Cash Investment

$95,270

Profit

106%

Return On Equity

212%

Annualized ROE

Purchase Cost
Purchase Price
$346,200
Buyer's Premium
Purchase Closing Costs
$7,855
Loan Points
$7,271
Loan Closing Costs
$5,338
Total Acquisition Cost
$366,664
Initial Loan Funding
$276,960
Cash Required to Close
$89,704
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$89,704

Loan Terms
Initial Loan Funding
$276,960
Rehab Loan Funding
$86,600
Total Loan Commitment
$363,560
Points
$7,271
Loan Closing Costs
$5,338
Interest Carry
$18,329
Total Financing Cost
$30,939

Closing Costs
Deed/Transfer Tax - County
%
$4,431
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,423
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$7,855
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)
$1,523
Misc.
Total Loan Closing
$5,338

Residual
As Repaired Value (ARV)
$605,900
Sale Costs
%
$36,354
Property Taxes
%
$1,921
Property Insurance
%
$762
Interest Carry - Purchase Loan Funding
$14,540
Interest Carry - Rehab Loan Funding
$3,789
Net Exit Price
$548,534
Cash Investment
$89,704
Loan payoff
$363,560
Estimated Profit
$95,270
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.