302569

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
%
%
%
%

$101,921

Cash Investment

$101,323

Profit

99%

Return On Equity

199%

Annualized ROE

Purchase Cost
Purchase Price
$383,440
Buyer's Premium
Purchase Closing Costs
$6,368
Loan Points
$8,053
Loan Closing Costs
$10,812
Total Acquisition Cost
$408,673
Initial Loan Funding
$306,752
Cash Required to Close
$101,921
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$101,921

Loan Terms
Initial Loan Funding
$306,752
Rehab Loan Funding
$95,900
Total Loan Commitment
$402,652
Points
$8,053
Loan Closing Costs
$10,812
Interest Carry
$20,300
Total Financing Cost
$39,165

Closing Costs
Deed/Transfer Tax - County
%
$2,684
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,684
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$6,368
Attorney's Fees and Loan Docs
Mortgage Taxes and Doc Stamps
%
$2,243
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)
$4,755
Misc.
Total Loan Closing
$10,812

Residual
As Repaired Value (ARV)
$671,000
Sale Costs
%
$40,260
Property Taxes
%
$2,166
Property Insurance
%
$2,377
Interest Carry - Purchase Loan Funding
$16,104
Interest Carry - Rehab Loan Funding
$4,196
Net Exit Price
$605,896
Cash Investment
$101,921
Loan payoff
$402,652
Estimated Profit
$101,323
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.