460454

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
%
%
%
%

$85,237

Cash Investment

$99,012

Profit

116%

Return On Equity

232%

Annualized ROE

Purchase Cost
Purchase Price
$346,050
Buyer's Premium
Purchase Closing Costs
$3,422
Loan Points
$7,267
Loan Closing Costs
$5,338
Total Acquisition Cost
$362,077
Initial Loan Funding
$276,840
Cash Required to Close
$85,237
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$85,237

Loan Terms
Initial Loan Funding
$276,840
Rehab Loan Funding
$86,500
Total Loan Commitment
$363,340
Points
$7,267
Loan Closing Costs
$5,338
Interest Carry
$18,318
Total Financing Cost
$30,923

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,422
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,422
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)
$1,523
Misc.
Total Loan Closing
$5,338

Residual
As Repaired Value (ARV)
$605,600
Sale Costs
%
$36,336
Property Taxes
%
$2,595
Property Insurance
%
$761
Interest Carry - Purchase Loan Funding
$14,534
Interest Carry - Rehab Loan Funding
$3,784
Net Exit Price
$547,589
Cash Investment
$85,237
Loan payoff
$363,340
Estimated Profit
$99,012
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.