460068

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
%
%
%
%

$75,856

Cash Investment

$79,980

Profit

105%

Return On Equity

211%

Annualized ROE

Purchase Cost
Purchase Price
$293,070
Buyer's Premium
Purchase Closing Costs
$5,982
Loan Points
$6,155
Loan Closing Costs
$5,105
Total Acquisition Cost
$310,312
Initial Loan Funding
$234,456
Cash Required to Close
$75,856
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$75,856

Loan Terms
Initial Loan Funding
$234,456
Rehab Loan Funding
$73,300
Total Loan Commitment
$307,756
Points
$6,155
Loan Closing Costs
$5,105
Interest Carry
$15,516
Total Financing Cost
$26,775

Closing Costs
Deed/Transfer Tax - County
%
$2,931
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,051
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,982
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)
$1,290
Misc.
Total Loan Closing
$5,105

Residual
As Repaired Value (ARV)
$512,900
Sale Costs
%
$30,774
Property Taxes
%
$2,374
Property Insurance
%
$645
Interest Carry - Purchase Loan Funding
$12,309
Interest Carry - Rehab Loan Funding
$3,207
Net Exit Price
$463,592
Cash Investment
$75,856
Loan payoff
$307,756
Estimated Profit
$79,980
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.