246284

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
%
%
%
%

$112,640

Cash Investment

$130,459

Profit

116%

Return On Equity

232%

Annualized ROE

Purchase Cost
Purchase Price
$455,150
Buyer's Premium
Purchase Closing Costs
$6,234
Loan Points
$9,558
Loan Closing Costs
$5,818
Total Acquisition Cost
$476,760
Initial Loan Funding
$364,120
Cash Required to Close
$112,640
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$112,640

Loan Terms
Initial Loan Funding
$364,120
Rehab Loan Funding
$113,800
Total Loan Commitment
$477,920
Points
$9,558
Loan Closing Costs
$5,818
Interest Carry
$24,095
Total Financing Cost
$39,471

Closing Costs
Deed/Transfer Tax - County
%
$2,048
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,186
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$6,234
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)
$2,003
Misc.
Total Loan Closing
$5,818

Residual
As Repaired Value (ARV)
$796,500
Sale Costs
%
$47,790
Property Taxes
%
$2,594
Property Insurance
%
$1,001
Interest Carry - Purchase Loan Funding
$19,116
Interest Carry - Rehab Loan Funding
$4,979
Net Exit Price
$721,019
Cash Investment
$112,640
Loan payoff
$477,920
Estimated Profit
$130,459
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.