460577

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
%
%
%
%

$123,707

Cash Investment

$125,204

Profit

101%

Return On Equity

202%

Annualized ROE

Purchase Cost
Purchase Price
$469,470
Buyer's Premium
Purchase Closing Costs
$7,573
Loan Points
$9,860
Loan Closing Costs
$12,381
Total Acquisition Cost
$499,283
Initial Loan Funding
$375,576
Cash Required to Close
$123,707
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$123,707

Loan Terms
Initial Loan Funding
$375,576
Rehab Loan Funding
$117,400
Total Loan Commitment
$492,976
Points
$9,860
Loan Closing Costs
$12,381
Interest Carry
$24,854
Total Financing Cost
$47,095

Closing Costs
Deed/Transfer Tax - County
%
$3,286
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,286
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$7,573
Attorney's Fees and Loan Docs
Mortgage Taxes and Doc Stamps
%
$2,745
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)
$5,821
Misc.
Total Loan Closing
$12,381

Residual
As Repaired Value (ARV)
$821,600
Sale Costs
%
$49,296
Property Taxes
%
$2,653
Property Insurance
%
$2,911
Interest Carry - Purchase Loan Funding
$19,718
Interest Carry - Rehab Loan Funding
$5,136
Net Exit Price
$741,887
Cash Investment
$123,707
Loan payoff
$492,976
Estimated Profit
$125,204
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.