246442

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
%
%
%
%

$115,770

Cash Investment

$134,372

Profit

116%

Return On Equity

232%

Annualized ROE

Purchase Cost
Purchase Price
$468,360
Buyer's Premium
Purchase Closing Costs
$6,386
Loan Points
$9,836
Loan Closing Costs
$5,876
Total Acquisition Cost
$490,458
Initial Loan Funding
$374,688
Cash Required to Close
$115,770
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$115,770

Loan Terms
Initial Loan Funding
$374,688
Rehab Loan Funding
$117,100
Total Loan Commitment
$491,788
Points
$9,836
Loan Closing Costs
$5,876
Interest Carry
$24,794
Total Financing Cost
$40,506

Closing Costs
Deed/Transfer Tax - County
%
$2,108
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,279
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$6,386
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)
$2,061
Misc.
Total Loan Closing
$5,876

Residual
As Repaired Value (ARV)
$819,600
Sale Costs
%
$49,176
Property Taxes
%
$2,670
Property Insurance
%
$1,030
Interest Carry - Purchase Loan Funding
$19,671
Interest Carry - Rehab Loan Funding
$5,123
Net Exit Price
$741,930
Cash Investment
$115,770
Loan payoff
$491,788
Estimated Profit
$134,372
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.