302908

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
%
%
%
%

$87,418

Cash Investment

$103,122

Profit

118%

Return On Equity

236%

Annualized ROE

Purchase Cost
Purchase Price
$355,430
Buyer's Premium
Purchase Closing Costs
$3,488
Loan Points
$7,465
Loan Closing Costs
$5,379
Total Acquisition Cost
$371,762
Initial Loan Funding
$284,344
Cash Required to Close
$87,418
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$87,418

Loan Terms
Initial Loan Funding
$284,344
Rehab Loan Funding
$88,900
Total Loan Commitment
$373,244
Points
$7,465
Loan Closing Costs
$5,379
Interest Carry
$18,817
Total Financing Cost
$31,661

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,488
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,488
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)
$1,564
Misc.
Total Loan Closing
$5,379

Residual
As Repaired Value (ARV)
$622,000
Sale Costs
%
$37,320
Property Taxes
%
$1,297
Property Insurance
%
$782
Interest Carry - Purchase Loan Funding
$14,928
Interest Carry - Rehab Loan Funding
$3,889
Net Exit Price
$563,783
Cash Investment
$87,418
Loan payoff
$373,244
Estimated Profit
$103,122
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.