302935

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
%
%
%
%

$86,114

Cash Investment

$101,431

Profit

118%

Return On Equity

236%

Annualized ROE

Purchase Cost
Purchase Price
$349,820
Buyer's Premium
Purchase Closing Costs
$3,449
Loan Points
$7,347
Loan Closing Costs
$5,354
Total Acquisition Cost
$365,970
Initial Loan Funding
$279,856
Cash Required to Close
$86,114
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$86,114

Loan Terms
Initial Loan Funding
$279,856
Rehab Loan Funding
$87,500
Total Loan Commitment
$367,356
Points
$7,347
Loan Closing Costs
$5,354
Interest Carry
$18,521
Total Financing Cost
$31,222

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,449
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,449
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)
$1,539
Misc.
Total Loan Closing
$5,354

Residual
As Repaired Value (ARV)
$612,200
Sale Costs
%
$36,732
Property Taxes
%
$1,277
Property Insurance
%
$770
Interest Carry - Purchase Loan Funding
$14,692
Interest Carry - Rehab Loan Funding
$3,828
Net Exit Price
$554,901
Cash Investment
$86,114
Loan payoff
$367,356
Estimated Profit
$101,431
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.