459089

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
%
%
%
%

$72,592

Cash Investment

$79,940

Profit

110%

Return On Equity

220%

Annualized ROE

Purchase Cost
Purchase Price
$287,920
Buyer's Premium
Purchase Closing Costs
$3,879
Loan Points
$6,047
Loan Closing Costs
$5,082
Total Acquisition Cost
$302,928
Initial Loan Funding
$230,336
Cash Required to Close
$72,592
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$72,592

Loan Terms
Initial Loan Funding
$230,336
Rehab Loan Funding
$72,000
Total Loan Commitment
$302,336
Points
$6,047
Loan Closing Costs
$5,082
Interest Carry
$15,243
Total Financing Cost
$26,371

Closing Costs
Deed/Transfer Tax - County
%
$864
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,015
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,879
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)
$1,267
Misc.
Total Loan Closing
$5,082

Residual
As Repaired Value (ARV)
$503,900
Sale Costs
%
$30,234
Property Taxes
%
$2,922
Property Insurance
%
$633
Interest Carry - Purchase Loan Funding
$12,093
Interest Carry - Rehab Loan Funding
$3,150
Net Exit Price
$454,868
Cash Investment
$72,592
Loan payoff
$302,336
Estimated Profit
$79,940
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.