459397

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
%
%
%
%

$65,967

Cash Investment

$73,143

Profit

111%

Return On Equity

222%

Annualized ROE

Purchase Cost
Purchase Price
$263,130
Buyer's Premium
Purchase Closing Costs
$2,842
Loan Points
$5,526
Loan Closing Costs
$4,973
Total Acquisition Cost
$276,471
Initial Loan Funding
$210,504
Cash Required to Close
$65,967
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$65,967

Loan Terms
Initial Loan Funding
$210,504
Rehab Loan Funding
$65,800
Total Loan Commitment
$276,304
Points
$5,526
Loan Closing Costs
$4,973
Interest Carry
$13,930
Total Financing Cost
$24,429

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,842
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,842
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)
$1,158
Misc.
Total Loan Closing
$4,973

Residual
As Repaired Value (ARV)
$460,500
Sale Costs
%
$27,630
Property Taxes
%
$2,947
Property Insurance
%
$579
Interest Carry - Purchase Loan Funding
$11,051
Interest Carry - Rehab Loan Funding
$2,879
Net Exit Price
$415,414
Cash Investment
$65,967
Loan payoff
$276,304
Estimated Profit
$73,143
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.