302864

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
%
%
%
%

$86,901

Cash Investment

$102,481

Profit

118%

Return On Equity

236%

Annualized ROE

Purchase Cost
Purchase Price
$353,210
Buyer's Premium
Purchase Closing Costs
$3,472
Loan Points
$7,417
Loan Closing Costs
$5,369
Total Acquisition Cost
$369,469
Initial Loan Funding
$282,568
Cash Required to Close
$86,901
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$86,901

Loan Terms
Initial Loan Funding
$282,568
Rehab Loan Funding
$88,300
Total Loan Commitment
$370,868
Points
$7,417
Loan Closing Costs
$5,369
Interest Carry
$18,698
Total Financing Cost
$31,484

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,472
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,472
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)
$1,554
Misc.
Total Loan Closing
$5,369

Residual
As Repaired Value (ARV)
$618,100
Sale Costs
%
$37,086
Property Taxes
%
$1,289
Property Insurance
%
$777
Interest Carry - Purchase Loan Funding
$14,835
Interest Carry - Rehab Loan Funding
$3,863
Net Exit Price
$560,250
Cash Investment
$86,901
Loan payoff
$370,868
Estimated Profit
$102,481
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.