460826

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
%
%
%
%

$94,249

Cash Investment

$107,017

Profit

114%

Return On Equity

227%

Annualized ROE

Purchase Cost
Purchase Price
$379,920
Buyer's Premium
Purchase Closing Costs
$4,799
Loan Points
$7,979
Loan Closing Costs
$5,487
Total Acquisition Cost
$398,185
Initial Loan Funding
$303,936
Cash Required to Close
$94,249
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$94,249

Loan Terms
Initial Loan Funding
$303,936
Rehab Loan Funding
$95,000
Total Loan Commitment
$398,936
Points
$7,979
Loan Closing Costs
$5,487
Interest Carry
$20,113
Total Financing Cost
$33,578

Closing Costs
Deed/Transfer Tax - County
%
$1,140
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,659
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,799
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)
$1,672
Misc.
Total Loan Closing
$5,487

Residual
As Repaired Value (ARV)
$664,900
Sale Costs
%
$39,894
Property Taxes
%
$3,856
Property Insurance
%
$836
Interest Carry - Purchase Loan Funding
$15,957
Interest Carry - Rehab Loan Funding
$4,156
Net Exit Price
$600,201
Cash Investment
$94,249
Loan payoff
$398,936
Estimated Profit
$107,017
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.