460587

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
%
%
%
%

$71,519

Cash Investment

$77,606

Profit

109%

Return On Equity

217%

Annualized ROE

Purchase Cost
Purchase Price
$280,980
Buyer's Premium
Purchase Closing Costs
$4,372
Loan Points
$5,900
Loan Closing Costs
$5,051
Total Acquisition Cost
$296,303
Initial Loan Funding
$224,784
Cash Required to Close
$71,519
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$71,519

Loan Terms
Initial Loan Funding
$224,784
Rehab Loan Funding
$70,200
Total Loan Commitment
$294,984
Points
$5,900
Loan Closing Costs
$5,051
Interest Carry
$14,872
Total Financing Cost
$25,823

Closing Costs
Deed/Transfer Tax - County
%
$1,405
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,967
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,372
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)
$1,236
Misc.
Total Loan Closing
$5,051

Residual
As Repaired Value (ARV)
$491,700
Sale Costs
%
$29,502
Property Taxes
%
$2,599
Property Insurance
%
$618
Interest Carry - Purchase Loan Funding
$11,801
Interest Carry - Rehab Loan Funding
$3,071
Net Exit Price
$444,108
Cash Investment
$71,519
Loan payoff
$294,984
Estimated Profit
$77,606
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.