460779

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
%
%
%
%

$109,383

Cash Investment

$130,733

Profit

120%

Return On Equity

239%

Annualized ROE

Purchase Cost
Purchase Price
$446,110
Buyer's Premium
Purchase Closing Costs
$5,015
Loan Points
$9,368
Loan Closing Costs
$5,778
Total Acquisition Cost
$466,271
Initial Loan Funding
$356,888
Cash Required to Close
$109,383
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$109,383

Loan Terms
Initial Loan Funding
$356,888
Rehab Loan Funding
$111,500
Total Loan Commitment
$468,388
Points
$9,368
Loan Closing Costs
$5,778
Interest Carry
$23,615
Total Financing Cost
$38,760

Closing Costs
Deed/Transfer Tax - County
%
$892
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,123
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,015
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)
$1,963
Misc.
Total Loan Closing
$5,778

Residual
As Repaired Value (ARV)
$780,700
Sale Costs
%
$46,842
Property Taxes
%
$758
Property Insurance
%
$981
Interest Carry - Purchase Loan Funding
$18,737
Interest Carry - Rehab Loan Funding
$4,878
Net Exit Price
$708,503
Cash Investment
$109,383
Loan payoff
$468,388
Estimated Profit
$130,733
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.