460829

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
%
%
%
%

$88,645

Cash Investment

$102,996

Profit

116%

Return On Equity

232%

Annualized ROE

Purchase Cost
Purchase Price
$359,170
Buyer's Premium
Purchase Closing Costs
$3,873
Loan Points
$7,543
Loan Closing Costs
$5,395
Total Acquisition Cost
$375,981
Initial Loan Funding
$287,336
Cash Required to Close
$88,645
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$88,645

Loan Terms
Initial Loan Funding
$287,336
Rehab Loan Funding
$89,800
Total Loan Commitment
$377,136
Points
$7,543
Loan Closing Costs
$5,395
Interest Carry
$19,014
Total Financing Cost
$31,952

Closing Costs
Deed/Transfer Tax - County
%
$359
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,514
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,873
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)
$1,580
Misc.
Total Loan Closing
$5,395

Residual
As Repaired Value (ARV)
$628,500
Sale Costs
%
$37,710
Property Taxes
%
$2,209
Property Insurance
%
$790
Interest Carry - Purchase Loan Funding
$15,085
Interest Carry - Rehab Loan Funding
$3,929
Net Exit Price
$568,777
Cash Investment
$88,645
Loan payoff
$377,136
Estimated Profit
$102,996
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.