460758

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
%
%
%
%

$65,076

Cash Investment

$72,743

Profit

112%

Return On Equity

224%

Annualized ROE

Purchase Cost
Purchase Price
$258,190
Buyer's Premium
Purchase Closing Costs
$3,066
Loan Points
$5,421
Loan Closing Costs
$4,951
Total Acquisition Cost
$271,628
Initial Loan Funding
$206,552
Cash Required to Close
$65,076
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$65,076

Loan Terms
Initial Loan Funding
$206,552
Rehab Loan Funding
$64,500
Total Loan Commitment
$271,052
Points
$5,421
Loan Closing Costs
$4,951
Interest Carry
$13,666
Total Financing Cost
$24,038

Closing Costs
Deed/Transfer Tax - County
%
$258
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,807
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,066
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)
$1,136
Misc.
Total Loan Closing
$4,951

Residual
As Repaired Value (ARV)
$451,800
Sale Costs
%
$27,108
Property Taxes
%
$1,588
Property Insurance
%
$568
Interest Carry - Purchase Loan Funding
$10,844
Interest Carry - Rehab Loan Funding
$2,822
Net Exit Price
$408,870
Cash Investment
$65,076
Loan payoff
$271,052
Estimated Profit
$72,743
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.