302606

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
%
%
%
%

$83,700

Cash Investment

$91,721

Profit

110%

Return On Equity

219%

Annualized ROE

Purchase Cost
Purchase Price
$329,510
Buyer's Premium
Purchase Closing Costs
$3,307
Loan Points
$6,920
Loan Closing Costs
$7,571
Total Acquisition Cost
$347,308
Initial Loan Funding
$263,608
Cash Required to Close
$83,700
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$83,700

Loan Terms
Initial Loan Funding
$263,608
Rehab Loan Funding
$82,400
Total Loan Commitment
$346,008
Points
$6,920
Loan Closing Costs
$7,571
Interest Carry
$17,444
Total Financing Cost
$31,936

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,307
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,307
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)
$3,756
Misc.
Total Loan Closing
$7,571

Residual
As Repaired Value (ARV)
$576,600
Sale Costs
%
$34,596
Property Taxes
%
$1,252
Property Insurance
%
$1,878
Interest Carry - Purchase Loan Funding
$13,839
Interest Carry - Rehab Loan Funding
$3,605
Net Exit Price
$521,429
Cash Investment
$83,700
Loan payoff
$346,008
Estimated Profit
$91,721
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.