460925

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
%
%
%
%

$71,316

Cash Investment

$78,211

Profit

110%

Return On Equity

219%

Annualized ROE

Purchase Cost
Purchase Price
$281,310
Buyer's Premium
Purchase Closing Costs
$4,094
Loan Points
$5,907
Loan Closing Costs
$5,053
Total Acquisition Cost
$296,364
Initial Loan Funding
$225,048
Cash Required to Close
$71,316
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$71,316

Loan Terms
Initial Loan Funding
$225,048
Rehab Loan Funding
$70,300
Total Loan Commitment
$295,348
Points
$5,907
Loan Closing Costs
$5,053
Interest Carry
$14,891
Total Financing Cost
$25,850

Closing Costs
Deed/Transfer Tax - County
%
$1,125
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,969
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,094
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)
$1,238
Misc.
Total Loan Closing
$5,053

Residual
As Repaired Value (ARV)
$492,300
Sale Costs
%
$29,538
Property Taxes
%
$2,377
Property Insurance
%
$619
Interest Carry - Purchase Loan Funding
$11,815
Interest Carry - Rehab Loan Funding
$3,076
Net Exit Price
$444,875
Cash Investment
$71,316
Loan payoff
$295,348
Estimated Profit
$78,211
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.