459430

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
%
%
%
%

$75,048

Cash Investment

$79,550

Profit

106%

Return On Equity

212%

Annualized ROE

Purchase Cost
Purchase Price
$291,420
Buyer's Premium
Purchase Closing Costs
$5,546
Loan Points
$6,121
Loan Closing Costs
$5,097
Total Acquisition Cost
$308,184
Initial Loan Funding
$233,136
Cash Required to Close
$75,048
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$75,048

Loan Terms
Initial Loan Funding
$233,136
Rehab Loan Funding
$72,900
Total Loan Commitment
$306,036
Points
$6,121
Loan Closing Costs
$5,097
Interest Carry
$15,429
Total Financing Cost
$26,647

Closing Costs
Deed/Transfer Tax - County
%
$2,506
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,040
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,546
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)
$1,282
Misc.
Total Loan Closing
$5,097

Residual
As Repaired Value (ARV)
$510,000
Sale Costs
%
$30,600
Property Taxes
%
$2,696
Property Insurance
%
$641
Interest Carry - Purchase Loan Funding
$12,240
Interest Carry - Rehab Loan Funding
$3,189
Net Exit Price
$460,634
Cash Investment
$75,048
Loan payoff
$306,036
Estimated Profit
$79,550
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.