460913

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
%
%
%
%

$89,903

Cash Investment

$103,234

Profit

115%

Return On Equity

230%

Annualized ROE

Purchase Cost
Purchase Price
$364,560
Buyer's Premium
Purchase Closing Costs
$3,916
Loan Points
$7,655
Loan Closing Costs
$5,419
Total Acquisition Cost
$381,551
Initial Loan Funding
$291,648
Cash Required to Close
$89,903
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$89,903

Loan Terms
Initial Loan Funding
$291,648
Rehab Loan Funding
$91,100
Total Loan Commitment
$382,748
Points
$7,655
Loan Closing Costs
$5,419
Interest Carry
$19,297
Total Financing Cost
$32,371

Closing Costs
Deed/Transfer Tax - County
%
$365
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,552
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,916
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)
$1,604
Misc.
Total Loan Closing
$5,419

Residual
As Repaired Value (ARV)
$638,000
Sale Costs
%
$38,280
Property Taxes
%
$3,737
Property Insurance
%
$802
Interest Carry - Purchase Loan Funding
$15,312
Interest Carry - Rehab Loan Funding
$3,986
Net Exit Price
$575,884
Cash Investment
$89,903
Loan payoff
$382,748
Estimated Profit
$103,234
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.