460453

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
%
%
%
%

$65,763

Cash Investment

$72,805

Profit

111%

Return On Equity

221%

Annualized ROE

Purchase Cost
Purchase Price
$262,250
Buyer's Premium
Purchase Closing Costs
$2,836
Loan Points
$5,508
Loan Closing Costs
$4,969
Total Acquisition Cost
$275,563
Initial Loan Funding
$209,800
Cash Required to Close
$65,763
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$65,763

Loan Terms
Initial Loan Funding
$209,800
Rehab Loan Funding
$65,600
Total Loan Commitment
$275,400
Points
$5,508
Loan Closing Costs
$4,969
Interest Carry
$13,885
Total Financing Cost
$24,361

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,836
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,836
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)
$1,154
Misc.
Total Loan Closing
$4,969

Residual
As Repaired Value (ARV)
$458,900
Sale Costs
%
$27,534
Property Taxes
%
$2,937
Property Insurance
%
$577
Interest Carry - Purchase Loan Funding
$11,015
Interest Carry - Rehab Loan Funding
$2,870
Net Exit Price
$413,967
Cash Investment
$65,763
Loan payoff
$275,400
Estimated Profit
$72,805
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.