461124

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
%
%
%
%

$77,730

Cash Investment

$85,231

Profit

110%

Return On Equity

219%

Annualized ROE

Purchase Cost
Purchase Price
$307,140
Buyer's Premium
Purchase Closing Costs
$4,686
Loan Points
$6,450
Loan Closing Costs
$5,166
Total Acquisition Cost
$323,442
Initial Loan Funding
$245,712
Cash Required to Close
$77,730
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$77,730

Loan Terms
Initial Loan Funding
$245,712
Rehab Loan Funding
$76,800
Total Loan Commitment
$322,512
Points
$6,450
Loan Closing Costs
$5,166
Interest Carry
$16,260
Total Financing Cost
$27,877

Closing Costs
Deed/Transfer Tax - County
%
$1,536
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,150
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,686
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)
$1,351
Misc.
Total Loan Closing
$5,166

Residual
As Repaired Value (ARV)
$537,500
Sale Costs
%
$32,250
Property Taxes
%
$2,841
Property Insurance
%
$676
Interest Carry - Purchase Loan Funding
$12,900
Interest Carry - Rehab Loan Funding
$3,360
Net Exit Price
$485,473
Cash Investment
$77,730
Loan payoff
$322,512
Estimated Profit
$85,231
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.