459170

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
%
%
%
%

$91,693

Cash Investment

$103,552

Profit

113%

Return On Equity

226%

Annualized ROE

Purchase Cost
Purchase Price
$367,500
Buyer's Premium
Purchase Closing Costs
$5,043
Loan Points
$7,718
Loan Closing Costs
$5,432
Total Acquisition Cost
$385,693
Initial Loan Funding
$294,000
Cash Required to Close
$91,693
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$91,693

Loan Terms
Initial Loan Funding
$294,000
Rehab Loan Funding
$91,900
Total Loan Commitment
$385,900
Points
$7,718
Loan Closing Costs
$5,432
Interest Carry
$19,456
Total Financing Cost
$32,606

Closing Costs
Deed/Transfer Tax - County
%
$1,470
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,573
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,043
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)
$1,617
Misc.
Total Loan Closing
$5,432

Residual
As Repaired Value (ARV)
$643,100
Sale Costs
%
$38,586
Property Taxes
%
$3,105
Property Insurance
%
$809
Interest Carry - Purchase Loan Funding
$15,435
Interest Carry - Rehab Loan Funding
$4,021
Net Exit Price
$581,145
Cash Investment
$91,693
Loan payoff
$385,900
Estimated Profit
$103,552
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.