459155

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
%
%
%
%

$109,803

Cash Investment

$130,376

Profit

119%

Return On Equity

237%

Annualized ROE

Purchase Cost
Purchase Price
$448,860
Buyer's Premium
Purchase Closing Costs
$4,815
Loan Points
$9,426
Loan Closing Costs
$5,790
Total Acquisition Cost
$468,891
Initial Loan Funding
$359,088
Cash Required to Close
$109,803
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$109,803

Loan Terms
Initial Loan Funding
$359,088
Rehab Loan Funding
$112,200
Total Loan Commitment
$471,288
Points
$9,426
Loan Closing Costs
$5,790
Interest Carry
$23,761
Total Financing Cost
$38,977

Closing Costs
Deed/Transfer Tax - County
%
$673
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,142
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,815
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)
$1,975
Misc.
Total Loan Closing
$5,790

Residual
As Repaired Value (ARV)
$785,500
Sale Costs
%
$47,130
Property Taxes
%
$2,155
Property Insurance
%
$987
Interest Carry - Purchase Loan Funding
$18,852
Interest Carry - Rehab Loan Funding
$4,909
Net Exit Price
$711,467
Cash Investment
$109,803
Loan payoff
$471,288
Estimated Profit
$130,376
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.