460845

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
%
%
%
%

$67,911

Cash Investment

$72,412

Profit

107%

Return On Equity

213%

Annualized ROE

Purchase Cost
Purchase Price
$263,560
Buyer's Premium
Purchase Closing Costs
$2,845
Loan Points
$5,535
Loan Closing Costs
$6,820
Total Acquisition Cost
$278,759
Initial Loan Funding
$210,848
Cash Required to Close
$67,911
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$67,911

Loan Terms
Initial Loan Funding
$210,848
Rehab Loan Funding
$65,900
Total Loan Commitment
$276,748
Points
$5,535
Loan Closing Costs
$6,820
Interest Carry
$13,953
Total Financing Cost
$26,307

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,845
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,845
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)
$3,005
Misc.
Total Loan Closing
$6,820

Residual
As Repaired Value (ARV)
$461,200
Sale Costs
%
$27,672
Property Taxes
%
$1,002
Property Insurance
%
$1,502
Interest Carry - Purchase Loan Funding
$11,070
Interest Carry - Rehab Loan Funding
$2,883
Net Exit Price
$417,072
Cash Investment
$67,911
Loan payoff
$276,748
Estimated Profit
$72,412
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.