302751

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
%
%
%
%

$110,218

Cash Investment

$110,452

Profit

100%

Return On Equity

200%

Annualized ROE

Purchase Cost
Purchase Price
$416,200
Buyer's Premium
Purchase Closing Costs
$6,827
Loan Points
$8,741
Loan Closing Costs
$11,410
Total Acquisition Cost
$443,178
Initial Loan Funding
$332,960
Cash Required to Close
$110,218
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$110,218

Loan Terms
Initial Loan Funding
$332,960
Rehab Loan Funding
$104,100
Total Loan Commitment
$437,060
Points
$8,741
Loan Closing Costs
$11,410
Interest Carry
$22,035
Total Financing Cost
$42,186

Closing Costs
Deed/Transfer Tax - County
%
$2,913
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,913
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$6,827
Attorney's Fees and Loan Docs
Mortgage Taxes and Doc Stamps
%
$2,434
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)
$5,161
Misc.
Total Loan Closing
$11,410

Residual
As Repaired Value (ARV)
$728,400
Sale Costs
%
$43,704
Property Taxes
%
$2,352
Property Insurance
%
$2,580
Interest Carry - Purchase Loan Funding
$17,480
Interest Carry - Rehab Loan Funding
$4,554
Net Exit Price
$657,729
Cash Investment
$110,218
Loan payoff
$437,060
Estimated Profit
$110,452
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.