302708

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
%
%
%
%

$83,583

Cash Investment

$91,608

Profit

110%

Return On Equity

219%

Annualized ROE

Purchase Cost
Purchase Price
$329,020
Buyer's Premium
Purchase Closing Costs
$3,303
Loan Points
$6,910
Loan Closing Costs
$7,566
Total Acquisition Cost
$346,799
Initial Loan Funding
$263,216
Cash Required to Close
$83,583
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$83,583

Loan Terms
Initial Loan Funding
$263,216
Rehab Loan Funding
$82,300
Total Loan Commitment
$345,516
Points
$6,910
Loan Closing Costs
$7,566
Interest Carry
$17,419
Total Financing Cost
$31,896

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,303
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,303
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)
$3,751
Misc.
Total Loan Closing
$7,566

Residual
As Repaired Value (ARV)
$575,800
Sale Costs
%
$34,548
Property Taxes
%
$1,250
Property Insurance
%
$1,875
Interest Carry - Purchase Loan Funding
$13,819
Interest Carry - Rehab Loan Funding
$3,601
Net Exit Price
$520,707
Cash Investment
$83,583
Loan payoff
$345,516
Estimated Profit
$91,608
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.