302699

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
%
%
%
%

$90,621

Cash Investment

$100,233

Profit

111%

Return On Equity

221%

Annualized ROE

Purchase Cost
Purchase Price
$358,420
Buyer's Premium
Purchase Closing Costs
$3,509
Loan Points
$7,527
Loan Closing Costs
$7,901
Total Acquisition Cost
$377,357
Initial Loan Funding
$286,736
Cash Required to Close
$90,621
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$90,621

Loan Terms
Initial Loan Funding
$286,736
Rehab Loan Funding
$89,600
Total Loan Commitment
$376,336
Points
$7,527
Loan Closing Costs
$7,901
Interest Carry
$18,974
Total Financing Cost
$34,401

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)
$4,086
Misc.
Total Loan Closing
$7,901

Residual
As Repaired Value (ARV)
$627,200
Sale Costs
%
$37,632
Property Taxes
%
$1,362
Property Insurance
%
$2,043
Interest Carry - Purchase Loan Funding
$15,054
Interest Carry - Rehab Loan Funding
$3,920
Net Exit Price
$567,189
Cash Investment
$90,621
Loan payoff
$376,336
Estimated Profit
$100,233
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.