459454

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
%
%
%
%

$72,863

Cash Investment

$80,253

Profit

110%

Return On Equity

220%

Annualized ROE

Purchase Cost
Purchase Price
$289,070
Buyer's Premium
Purchase Closing Costs
$3,891
Loan Points
$6,071
Loan Closing Costs
$5,087
Total Acquisition Cost
$304,119
Initial Loan Funding
$231,256
Cash Required to Close
$72,863
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$72,863

Loan Terms
Initial Loan Funding
$231,256
Rehab Loan Funding
$72,300
Total Loan Commitment
$303,556
Points
$6,071
Loan Closing Costs
$5,087
Interest Carry
$15,304
Total Financing Cost
$26,462

Closing Costs
Deed/Transfer Tax - County
%
$867
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,023
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,891
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)
$1,272
Misc.
Total Loan Closing
$5,087

Residual
As Repaired Value (ARV)
$505,900
Sale Costs
%
$30,354
Property Taxes
%
$2,934
Property Insurance
%
$636
Interest Carry - Purchase Loan Funding
$12,141
Interest Carry - Rehab Loan Funding
$3,163
Net Exit Price
$456,672
Cash Investment
$72,863
Loan payoff
$303,556
Estimated Profit
$80,253
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.