460762

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
%
%
%
%

$83,908

Cash Investment

$89,565

Profit

107%

Return On Equity

213%

Annualized ROE

Purchase Cost
Purchase Price
$326,290
Buyer's Premium
Purchase Closing Costs
$6,547
Loan Points
$6,853
Loan Closing Costs
$5,251
Total Acquisition Cost
$344,940
Initial Loan Funding
$261,032
Cash Required to Close
$83,908
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$83,908

Loan Terms
Initial Loan Funding
$261,032
Rehab Loan Funding
$81,600
Total Loan Commitment
$342,632
Points
$6,853
Loan Closing Costs
$5,251
Interest Carry
$17,274
Total Financing Cost
$29,377

Closing Costs
Deed/Transfer Tax - County
%
$3,263
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,284
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$6,547
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)
$1,436
Misc.
Total Loan Closing
$5,251

Residual
As Repaired Value (ARV)
$571,000
Sale Costs
%
$34,260
Property Taxes
%
$2,643
Property Insurance
%
$718
Interest Carry - Purchase Loan Funding
$13,704
Interest Carry - Rehab Loan Funding
$3,570
Net Exit Price
$516,105
Cash Investment
$83,908
Loan payoff
$342,632
Estimated Profit
$89,565
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.