249622

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
%
%
%
%

$113,313

Cash Investment

$133,509

Profit

118%

Return On Equity

236%

Annualized ROE

Purchase Cost
Purchase Price
$466,860
Buyer's Premium
Purchase Closing Costs
$4,268
Loan Points
$9,804
Loan Closing Costs
$5,869
Total Acquisition Cost
$486,801
Initial Loan Funding
$373,488
Cash Required to Close
$113,313
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$113,313

Loan Terms
Initial Loan Funding
$373,488
Rehab Loan Funding
$116,700
Total Loan Commitment
$490,188
Points
$9,804
Loan Closing Costs
$5,869
Interest Carry
$24,714
Total Financing Cost
$40,387

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,268
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,268
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)
$2,054
Misc.
Total Loan Closing
$5,869

Residual
As Repaired Value (ARV)
$817,000
Sale Costs
%
$49,020
Property Taxes
%
$5,229
Property Insurance
%
$1,027
Interest Carry - Purchase Loan Funding
$19,608
Interest Carry - Rehab Loan Funding
$5,106
Net Exit Price
$737,010
Cash Investment
$113,313
Loan payoff
$490,188
Estimated Profit
$133,509
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.