460241

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
%
%
%
%

$64,282

Cash Investment

$72,288

Profit

113%

Return On Equity

225%

Annualized ROE

Purchase Cost
Purchase Price
$255,880
Buyer's Premium
Purchase Closing Costs
$2,791
Loan Points
$5,374
Loan Closing Costs
$4,941
Total Acquisition Cost
$268,986
Initial Loan Funding
$204,704
Cash Required to Close
$64,282
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$64,282

Loan Terms
Initial Loan Funding
$204,704
Rehab Loan Funding
$64,000
Total Loan Commitment
$268,704
Points
$5,374
Loan Closing Costs
$4,941
Interest Carry
$13,547
Total Financing Cost
$23,862

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,791
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,791
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)
$1,126
Misc.
Total Loan Closing
$4,941

Residual
As Repaired Value (ARV)
$447,800
Sale Costs
%
$26,868
Property Taxes
%
$1,548
Property Insurance
%
$563
Interest Carry - Purchase Loan Funding
$10,747
Interest Carry - Rehab Loan Funding
$2,800
Net Exit Price
$405,274
Cash Investment
$64,282
Loan payoff
$268,704
Estimated Profit
$72,288
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.