435642

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
%
%
%
%

$73,302

Cash Investment

$83,728

Profit

114%

Return On Equity

228%

Annualized ROE

Purchase Cost
Purchase Price
$293,430
Buyer's Premium
Purchase Closing Costs
$3,347
Loan Points
$6,163
Loan Closing Costs
$5,106
Total Acquisition Cost
$308,046
Initial Loan Funding
$234,744
Cash Required to Close
$73,302
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$73,302

Loan Terms
Initial Loan Funding
$234,744
Rehab Loan Funding
$73,400
Total Loan Commitment
$308,144
Points
$6,163
Loan Closing Costs
$5,106
Interest Carry
$15,535
Total Financing Cost
$26,804

Closing Costs
Deed/Transfer Tax - County
%
$293
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,054
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,347
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)
$1,291
Misc.
Total Loan Closing
$5,106

Residual
As Repaired Value (ARV)
$513,500
Sale Costs
%
$30,810
Property Taxes
%
$1,335
Property Insurance
%
$646
Interest Carry - Purchase Loan Funding
$12,324
Interest Carry - Rehab Loan Funding
$3,211
Net Exit Price
$465,174
Cash Investment
$73,302
Loan payoff
$308,144
Estimated Profit
$83,728
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.