302883

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
%
%
%
%

$114,921

Cash Investment

$139,159

Profit

121%

Return On Equity

242%

Annualized ROE

Purchase Cost
Purchase Price
$473,780
Buyer's Premium
Purchase Closing Costs
$4,316
Loan Points
$9,948
Loan Closing Costs
$5,900
Total Acquisition Cost
$493,945
Initial Loan Funding
$379,024
Cash Required to Close
$114,921
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$114,921

Loan Terms
Initial Loan Funding
$379,024
Rehab Loan Funding
$118,400
Total Loan Commitment
$497,424
Points
$9,948
Loan Closing Costs
$5,900
Interest Carry
$25,079
Total Financing Cost
$40,927

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,316
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,316
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)
$2,085
Misc.
Total Loan Closing
$5,900

Residual
As Repaired Value (ARV)
$829,100
Sale Costs
%
$49,746
Property Taxes
%
$1,729
Property Insurance
%
$1,042
Interest Carry - Purchase Loan Funding
$19,899
Interest Carry - Rehab Loan Funding
$5,180
Net Exit Price
$751,504
Cash Investment
$114,921
Loan payoff
$497,424
Estimated Profit
$139,159
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.