459182

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
%
%
%
%

$67,486

Cash Investment

$75,025

Profit

111%

Return On Equity

222%

Annualized ROE

Purchase Cost
Purchase Price
$265,890
Buyer's Premium
Purchase Closing Costs
$3,739
Loan Points
$5,584
Loan Closing Costs
$4,985
Total Acquisition Cost
$280,198
Initial Loan Funding
$212,712
Cash Required to Close
$67,486
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$67,486

Loan Terms
Initial Loan Funding
$212,712
Rehab Loan Funding
$66,500
Total Loan Commitment
$279,212
Points
$5,584
Loan Closing Costs
$4,985
Interest Carry
$14,077
Total Financing Cost
$24,646

Closing Costs
Deed/Transfer Tax - County
%
$877
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,861
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,739
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)
$1,170
Misc.
Total Loan Closing
$4,985

Residual
As Repaired Value (ARV)
$465,300
Sale Costs
%
$27,918
Property Taxes
%
$997
Property Insurance
%
$585
Interest Carry - Purchase Loan Funding
$11,167
Interest Carry - Rehab Loan Funding
$2,909
Net Exit Price
$421,723
Cash Investment
$67,486
Loan payoff
$279,212
Estimated Profit
$75,025
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.