460793

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
%
%
%
%

$70,446

Cash Investment

$77,991

Profit

111%

Return On Equity

221%

Annualized ROE

Purchase Cost
Purchase Price
$280,230
Buyer's Premium
Purchase Closing Costs
$3,466
Loan Points
$5,886
Loan Closing Costs
$5,048
Total Acquisition Cost
$294,630
Initial Loan Funding
$224,184
Cash Required to Close
$70,446
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$70,446

Loan Terms
Initial Loan Funding
$224,184
Rehab Loan Funding
$70,100
Total Loan Commitment
$294,284
Points
$5,886
Loan Closing Costs
$5,048
Interest Carry
$14,837
Total Financing Cost
$25,770

Closing Costs
Deed/Transfer Tax - County
%
$504
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,962
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,466
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)
$1,233
Misc.
Total Loan Closing
$5,048

Residual
As Repaired Value (ARV)
$490,400
Sale Costs
%
$29,424
Property Taxes
%
$2,802
Property Insurance
%
$617
Interest Carry - Purchase Loan Funding
$11,770
Interest Carry - Rehab Loan Funding
$3,067
Net Exit Price
$442,721
Cash Investment
$70,446
Loan payoff
$294,284
Estimated Profit
$77,991
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.