460613

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
%
%
%
%

$73,658

Cash Investment

$81,084

Profit

110%

Return On Equity

220%

Annualized ROE

Purchase Cost
Purchase Price
$290,720
Buyer's Premium
Purchase Closing Costs
$4,314
Loan Points
$6,106
Loan Closing Costs
$5,094
Total Acquisition Cost
$306,234
Initial Loan Funding
$232,576
Cash Required to Close
$73,658
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$73,658

Loan Terms
Initial Loan Funding
$232,576
Rehab Loan Funding
$72,700
Total Loan Commitment
$305,276
Points
$6,106
Loan Closing Costs
$5,094
Interest Carry
$15,391
Total Financing Cost
$26,591

Closing Costs
Deed/Transfer Tax - County
%
$1,279
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,035
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,314
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)
$1,279
Misc.
Total Loan Closing
$5,094

Residual
As Repaired Value (ARV)
$508,800
Sale Costs
%
$30,528
Property Taxes
%
$2,224
Property Insurance
%
$640
Interest Carry - Purchase Loan Funding
$12,210
Interest Carry - Rehab Loan Funding
$3,181
Net Exit Price
$460,018
Cash Investment
$73,658
Loan payoff
$305,276
Estimated Profit
$81,084
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.