459203

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
%
%
%
%

$70,528

Cash Investment

$79,872

Profit

113%

Return On Equity

226%

Annualized ROE

Purchase Cost
Purchase Price
$280,950
Buyer's Premium
Purchase Closing Costs
$3,388
Loan Points
$5,899
Loan Closing Costs
$5,051
Total Acquisition Cost
$295,288
Initial Loan Funding
$224,760
Cash Required to Close
$70,528
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$70,528

Loan Terms
Initial Loan Funding
$224,760
Rehab Loan Funding
$70,200
Total Loan Commitment
$294,960
Points
$5,899
Loan Closing Costs
$5,051
Interest Carry
$14,871
Total Financing Cost
$25,822

Closing Costs
Deed/Transfer Tax - County
%
$421
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,967
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,388
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)
$1,236
Misc.
Total Loan Closing
$5,051

Residual
As Repaired Value (ARV)
$491,700
Sale Costs
%
$29,502
Property Taxes
%
$1,349
Property Insurance
%
$618
Interest Carry - Purchase Loan Funding
$11,800
Interest Carry - Rehab Loan Funding
$3,071
Net Exit Price
$445,360
Cash Investment
$70,528
Loan payoff
$294,960
Estimated Profit
$79,872
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.