302742

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
%
%
%
%

$150,391

Cash Investment

$182,683

Profit

122%

Return On Equity

243%

Annualized ROE

Purchase Cost
Purchase Price
$623,450
Buyer's Premium
Purchase Closing Costs
$6,050
Loan Points
$13,093
Loan Closing Costs
$6,558
Total Acquisition Cost
$649,151
Initial Loan Funding
$498,760
Cash Required to Close
$150,391
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$150,391

Loan Terms
Initial Loan Funding
$498,760
Rehab Loan Funding
$155,900
Total Loan Commitment
$654,660
Points
$13,093
Loan Closing Costs
$6,558
Interest Carry
$33,006
Total Financing Cost
$52,657

Closing Costs
Deed/Transfer Tax - County
%
$686
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$4,364
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$6,050
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)
$2,743
Misc.
Total Loan Closing
$6,558

Residual
As Repaired Value (ARV)
$1,091,000
Sale Costs
%
$65,460
Property Taxes
%
$3,429
Property Insurance
%
$1,372
Interest Carry - Purchase Loan Funding
$26,185
Interest Carry - Rehab Loan Funding
$6,821
Net Exit Price
$987,734
Cash Investment
$150,391
Loan payoff
$654,660
Estimated Profit
$182,683
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.