460618

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
%
%
%
%

$112,892

Cash Investment

$122,564

Profit

109%

Return On Equity

217%

Annualized ROE

Purchase Cost
Purchase Price
$440,770
Buyer's Premium
Purchase Closing Costs
$9,727
Loan Points
$9,256
Loan Closing Costs
$5,754
Total Acquisition Cost
$465,508
Initial Loan Funding
$352,616
Cash Required to Close
$112,892
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$112,892

Loan Terms
Initial Loan Funding
$352,616
Rehab Loan Funding
$110,200
Total Loan Commitment
$462,816
Points
$9,256
Loan Closing Costs
$5,754
Interest Carry
$23,334
Total Financing Cost
$38,344

Closing Costs
Deed/Transfer Tax - County
%
$5,642
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,085
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$9,727
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)
$1,939
Misc.
Total Loan Closing
$5,754

Residual
As Repaired Value (ARV)
$771,300
Sale Costs
%
$46,278
Property Taxes
%
$2,446
Property Insurance
%
$970
Interest Carry - Purchase Loan Funding
$18,512
Interest Carry - Rehab Loan Funding
$4,821
Net Exit Price
$698,272
Cash Investment
$112,892
Loan payoff
$462,816
Estimated Profit
$122,564
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.