433029

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
%
%
%
%

$76,072

Cash Investment

$84,074

Profit

111%

Return On Equity

221%

Annualized ROE

Purchase Cost
Purchase Price
$301,420
Buyer's Premium
Purchase Closing Costs
$4,316
Loan Points
$6,331
Loan Closing Costs
$5,141
Total Acquisition Cost
$317,208
Initial Loan Funding
$241,136
Cash Required to Close
$76,072
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$76,072

Loan Terms
Initial Loan Funding
$241,136
Rehab Loan Funding
$75,400
Total Loan Commitment
$316,536
Points
$6,331
Loan Closing Costs
$5,141
Interest Carry
$15,958
Total Financing Cost
$27,430

Closing Costs
Deed/Transfer Tax - County
%
$1,206
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,110
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,316
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)
$1,326
Misc.
Total Loan Closing
$5,141

Residual
As Repaired Value (ARV)
$527,500
Sale Costs
%
$31,650
Property Taxes
%
$2,547
Property Insurance
%
$663
Interest Carry - Purchase Loan Funding
$12,660
Interest Carry - Rehab Loan Funding
$3,299
Net Exit Price
$476,681
Cash Investment
$76,072
Loan payoff
$316,536
Estimated Profit
$84,074
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.