460881

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
%
%
%
%

$96,978

Cash Investment

$95,994

Profit

99%

Return On Equity

198%

Annualized ROE

Purchase Cost
Purchase Price
$363,920
Buyer's Premium
Purchase Closing Costs
$6,095
Loan Points
$7,643
Loan Closing Costs
$10,456
Total Acquisition Cost
$388,114
Initial Loan Funding
$291,136
Cash Required to Close
$96,978
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$96,978

Loan Terms
Initial Loan Funding
$291,136
Rehab Loan Funding
$91,000
Total Loan Commitment
$382,136
Points
$7,643
Loan Closing Costs
$10,456
Interest Carry
$19,266
Total Financing Cost
$37,365

Closing Costs
Deed/Transfer Tax - County
%
$2,547
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,547
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$6,095
Attorney's Fees and Loan Docs
Mortgage Taxes and Doc Stamps
%
$2,129
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)
$4,513
Misc.
Total Loan Closing
$10,456

Residual
As Repaired Value (ARV)
$636,900
Sale Costs
%
$38,214
Property Taxes
%
$2,056
Property Insurance
%
$2,256
Interest Carry - Purchase Loan Funding
$15,285
Interest Carry - Rehab Loan Funding
$3,981
Net Exit Price
$575,108
Cash Investment
$96,978
Loan payoff
$382,136
Estimated Profit
$95,994
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.