459149

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
%
%
%
%

$72,651

Cash Investment

$82,501

Profit

114%

Return On Equity

227%

Annualized ROE

Purchase Cost
Purchase Price
$290,020
Buyer's Premium
Purchase Closing Costs
$3,465
Loan Points
$6,090
Loan Closing Costs
$5,091
Total Acquisition Cost
$304,667
Initial Loan Funding
$232,016
Cash Required to Close
$72,651
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$72,651

Loan Terms
Initial Loan Funding
$232,016
Rehab Loan Funding
$72,500
Total Loan Commitment
$304,516
Points
$6,090
Loan Closing Costs
$5,091
Interest Carry
$15,353
Total Financing Cost
$26,534

Closing Costs
Deed/Transfer Tax - County
%
$435
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,030
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,465
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)
$1,276
Misc.
Total Loan Closing
$5,091

Residual
As Repaired Value (ARV)
$507,500
Sale Costs
%
$30,450
Property Taxes
%
$1,392
Property Insurance
%
$638
Interest Carry - Purchase Loan Funding
$12,181
Interest Carry - Rehab Loan Funding
$3,172
Net Exit Price
$459,667
Cash Investment
$72,651
Loan payoff
$304,516
Estimated Profit
$82,501
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.