460968

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
%
%
%
%

$121,817

Cash Investment

$123,132

Profit

101%

Return On Equity

202%

Annualized ROE

Purchase Cost
Purchase Price
$462,010
Buyer's Premium
Purchase Closing Costs
$7,468
Loan Points
$9,702
Loan Closing Costs
$12,245
Total Acquisition Cost
$491,425
Initial Loan Funding
$369,608
Cash Required to Close
$121,817
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$121,817

Loan Terms
Initial Loan Funding
$369,608
Rehab Loan Funding
$115,500
Total Loan Commitment
$485,108
Points
$9,702
Loan Closing Costs
$12,245
Interest Carry
$24,458
Total Financing Cost
$46,405

Closing Costs
Deed/Transfer Tax - County
%
$3,234
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,234
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$7,468
Attorney's Fees and Loan Docs
Mortgage Taxes and Doc Stamps
%
$2,701
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)
$5,729
Misc.
Total Loan Closing
$12,245

Residual
As Repaired Value (ARV)
$808,500
Sale Costs
%
$48,510
Property Taxes
%
$2,610
Property Insurance
%
$2,864
Interest Carry - Purchase Loan Funding
$19,404
Interest Carry - Rehab Loan Funding
$5,053
Net Exit Price
$730,058
Cash Investment
$121,817
Loan payoff
$485,108
Estimated Profit
$123,132
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.