433009

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
%
%
%
%

$116,008

Cash Investment

$133,908

Profit

115%

Return On Equity

231%

Annualized ROE

Purchase Cost
Purchase Price
$470,360
Buyer's Premium
Purchase Closing Costs
$6,174
Loan Points
$9,878
Loan Closing Costs
$5,885
Total Acquisition Cost
$492,296
Initial Loan Funding
$376,288
Cash Required to Close
$116,008
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$116,008

Loan Terms
Initial Loan Funding
$376,288
Rehab Loan Funding
$117,600
Total Loan Commitment
$493,888
Points
$9,878
Loan Closing Costs
$5,885
Interest Carry
$24,900
Total Financing Cost
$40,662

Closing Costs
Deed/Transfer Tax - County
%
$1,881
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,293
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$6,174
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)
$2,070
Misc.
Total Loan Closing
$5,885

Residual
As Repaired Value (ARV)
$823,100
Sale Costs
%
$49,386
Property Taxes
%
$3,975
Property Insurance
%
$1,035
Interest Carry - Purchase Loan Funding
$19,755
Interest Carry - Rehab Loan Funding
$5,145
Net Exit Price
$743,805
Cash Investment
$116,008
Loan payoff
$493,888
Estimated Profit
$133,908
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.