437573

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
%
%
%
%

$65,469

Cash Investment

$73,634

Profit

113%

Return On Equity

225%

Annualized ROE

Purchase Cost
Purchase Price
$259,870
Buyer's Premium
Purchase Closing Costs
$3,079
Loan Points
$5,458
Loan Closing Costs
$4,958
Total Acquisition Cost
$273,365
Initial Loan Funding
$207,896
Cash Required to Close
$65,469
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$65,469

Loan Terms
Initial Loan Funding
$207,896
Rehab Loan Funding
$65,000
Total Loan Commitment
$272,896
Points
$5,458
Loan Closing Costs
$4,958
Interest Carry
$13,758
Total Financing Cost
$24,175

Closing Costs
Deed/Transfer Tax - County
%
$260
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,819
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,079
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)
$1,143
Misc.
Total Loan Closing
$4,958

Residual
As Repaired Value (ARV)
$454,800
Sale Costs
%
$27,288
Property Taxes
%
$1,182
Property Insurance
%
$572
Interest Carry - Purchase Loan Funding
$10,915
Interest Carry - Rehab Loan Funding
$2,844
Net Exit Price
$412,000
Cash Investment
$65,469
Loan payoff
$272,896
Estimated Profit
$73,634
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.