460939

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
%
%
%
%

$67,447

Cash Investment

$63,716

Profit

95%

Return On Equity

189%

Annualized ROE

Purchase Cost
Purchase Price
$247,310
Buyer's Premium
Purchase Closing Costs
$4,462
Loan Points
$5,193
Loan Closing Costs
$8,329
Total Acquisition Cost
$265,295
Initial Loan Funding
$197,848
Cash Required to Close
$67,447
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$67,447

Loan Terms
Initial Loan Funding
$197,848
Rehab Loan Funding
$61,800
Total Loan Commitment
$259,648
Points
$5,193
Loan Closing Costs
$8,329
Interest Carry
$13,091
Total Financing Cost
$26,613

Closing Costs
Deed/Transfer Tax - County
%
$1,731
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,731
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,462
Attorney's Fees and Loan Docs
Mortgage Taxes and Doc Stamps
%
$1,448
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)
$3,067
Misc.
Total Loan Closing
$8,329

Residual
As Repaired Value (ARV)
$432,800
Sale Costs
%
$25,968
Property Taxes
%
$1,397
Property Insurance
%
$1,533
Interest Carry - Purchase Loan Funding
$10,387
Interest Carry - Rehab Loan Funding
$2,704
Net Exit Price
$390,811
Cash Investment
$67,447
Loan payoff
$259,648
Estimated Profit
$63,716
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.