460580

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
%
%
%
%

$74,620

Cash Investment

$82,455

Profit

111%

Return On Equity

221%

Annualized ROE

Purchase Cost
Purchase Price
$296,540
Buyer's Premium
Purchase Closing Costs
$3,965
Loan Points
$6,227
Loan Closing Costs
$5,120
Total Acquisition Cost
$311,852
Initial Loan Funding
$237,232
Cash Required to Close
$74,620
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$74,620

Loan Terms
Initial Loan Funding
$237,232
Rehab Loan Funding
$74,100
Total Loan Commitment
$311,332
Points
$6,227
Loan Closing Costs
$5,120
Interest Carry
$15,697
Total Financing Cost
$27,043

Closing Costs
Deed/Transfer Tax - County
%
$890
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,076
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,965
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)
$1,305
Misc.
Total Loan Closing
$5,120

Residual
As Repaired Value (ARV)
$518,900
Sale Costs
%
$31,134
Property Taxes
%
$3,010
Property Insurance
%
$652
Interest Carry - Purchase Loan Funding
$12,455
Interest Carry - Rehab Loan Funding
$3,242
Net Exit Price
$468,407
Cash Investment
$74,620
Loan payoff
$311,332
Estimated Profit
$82,455
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.