459439

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
%
%
%
%

$65,304

Cash Investment

$72,759

Profit

111%

Return On Equity

223%

Annualized ROE

Purchase Cost
Purchase Price
$258,060
Buyer's Premium
Purchase Closing Costs
$3,323
Loan Points
$5,419
Loan Closing Costs
$4,950
Total Acquisition Cost
$271,752
Initial Loan Funding
$206,448
Cash Required to Close
$65,304
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$65,304

Loan Terms
Initial Loan Funding
$206,448
Rehab Loan Funding
$64,500
Total Loan Commitment
$270,948
Points
$5,419
Loan Closing Costs
$4,950
Interest Carry
$13,660
Total Financing Cost
$24,030

Closing Costs
Deed/Transfer Tax - County
%
$516
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,806
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,323
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)
$1,135
Misc.
Total Loan Closing
$4,950

Residual
As Repaired Value (ARV)
$451,600
Sale Costs
%
$27,096
Property Taxes
%
$1,264
Property Insurance
%
$568
Interest Carry - Purchase Loan Funding
$10,839
Interest Carry - Rehab Loan Funding
$2,822
Net Exit Price
$409,011
Cash Investment
$65,304
Loan payoff
$270,948
Estimated Profit
$72,759
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.