460837

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
%
%
%
%

$75,679

Cash Investment

$86,476

Profit

114%

Return On Equity

229%

Annualized ROE

Purchase Cost
Purchase Price
$302,970
Buyer's Premium
Purchase Closing Costs
$3,575
Loan Points
$6,362
Loan Closing Costs
$5,148
Total Acquisition Cost
$318,055
Initial Loan Funding
$242,376
Cash Required to Close
$75,679
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$75,679

Loan Terms
Initial Loan Funding
$242,376
Rehab Loan Funding
$75,700
Total Loan Commitment
$318,076
Points
$6,362
Loan Closing Costs
$5,148
Interest Carry
$16,037
Total Financing Cost
$27,546

Closing Costs
Deed/Transfer Tax - County
%
$454
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,121
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,575
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)
$1,333
Misc.
Total Loan Closing
$5,148

Residual
As Repaired Value (ARV)
$530,200
Sale Costs
%
$31,812
Property Taxes
%
$1,454
Property Insurance
%
$667
Interest Carry - Purchase Loan Funding
$12,725
Interest Carry - Rehab Loan Funding
$3,312
Net Exit Price
$480,231
Cash Investment
$75,679
Loan payoff
$318,076
Estimated Profit
$86,476
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.