460850

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
%
%
%
%

$65,661

Cash Investment

$67,798

Profit

103%

Return On Equity

207%

Annualized ROE

Purchase Cost
Purchase Price
$251,010
Buyer's Premium
Purchase Closing Costs
$5,267
Loan Points
$5,272
Loan Closing Costs
$4,919
Total Acquisition Cost
$266,469
Initial Loan Funding
$200,808
Cash Required to Close
$65,661
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$65,661

Loan Terms
Initial Loan Funding
$200,808
Rehab Loan Funding
$62,800
Total Loan Commitment
$263,608
Points
$5,272
Loan Closing Costs
$4,919
Interest Carry
$13,290
Total Financing Cost
$23,482

Closing Costs
Deed/Transfer Tax - County
%
$2,510
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,757
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,267
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)
$1,104
Misc.
Total Loan Closing
$4,919

Residual
As Repaired Value (ARV)
$439,300
Sale Costs
%
$26,358
Property Taxes
%
$2,033
Property Insurance
%
$552
Interest Carry - Purchase Loan Funding
$10,542
Interest Carry - Rehab Loan Funding
$2,748
Net Exit Price
$397,067
Cash Investment
$65,661
Loan payoff
$263,608
Estimated Profit
$67,798
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.