302837

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
%
%
%
%

$100,160

Cash Investment

$119,832

Profit

120%

Return On Equity

239%

Annualized ROE

Purchase Cost
Purchase Price
$410,260
Buyer's Premium
Purchase Closing Costs
$3,872
Loan Points
$8,616
Loan Closing Costs
$5,620
Total Acquisition Cost
$428,368
Initial Loan Funding
$328,208
Cash Required to Close
$100,160
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$100,160

Loan Terms
Initial Loan Funding
$328,208
Rehab Loan Funding
$102,600
Total Loan Commitment
$430,808
Points
$8,616
Loan Closing Costs
$5,620
Interest Carry
$21,720
Total Financing Cost
$35,956

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,872
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,872
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)
$1,805
Misc.
Total Loan Closing
$5,620

Residual
As Repaired Value (ARV)
$718,000
Sale Costs
%
$43,080
Property Taxes
%
$1,497
Property Insurance
%
$903
Interest Carry - Purchase Loan Funding
$17,231
Interest Carry - Rehab Loan Funding
$4,489
Net Exit Price
$650,800
Cash Investment
$100,160
Loan payoff
$430,808
Estimated Profit
$119,832
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.