460602

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
%
%
%
%

$112,604

Cash Investment

$128,354

Profit

114%

Return On Equity

228%

Annualized ROE

Purchase Cost
Purchase Price
$454,040
Buyer's Premium
Purchase Closing Costs
$6,448
Loan Points
$9,535
Loan Closing Costs
$5,813
Total Acquisition Cost
$475,836
Initial Loan Funding
$363,232
Cash Required to Close
$112,604
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$112,604

Loan Terms
Initial Loan Funding
$363,232
Rehab Loan Funding
$113,500
Total Loan Commitment
$476,732
Points
$9,535
Loan Closing Costs
$5,813
Interest Carry
$24,035
Total Financing Cost
$39,383

Closing Costs
Deed/Transfer Tax - County
%
$2,270
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,178
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$6,448
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)
$1,998
Misc.
Total Loan Closing
$5,813

Residual
As Repaired Value (ARV)
$794,600
Sale Costs
%
$47,676
Property Taxes
%
$4,200
Property Insurance
%
$999
Interest Carry - Purchase Loan Funding
$19,070
Interest Carry - Rehab Loan Funding
$4,966
Net Exit Price
$717,690
Cash Investment
$112,604
Loan payoff
$476,732
Estimated Profit
$128,354
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.