461131

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
%
%
%
%

$65,899

Cash Investment

$72,272

Profit

110%

Return On Equity

219%

Annualized ROE

Purchase Cost
Purchase Price
$260,820
Buyer's Premium
Purchase Closing Costs
$3,295
Loan Points
$5,477
Loan Closing Costs
$4,963
Total Acquisition Cost
$274,555
Initial Loan Funding
$208,656
Cash Required to Close
$65,899
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$65,899

Loan Terms
Initial Loan Funding
$208,656
Rehab Loan Funding
$65,200
Total Loan Commitment
$273,856
Points
$5,477
Loan Closing Costs
$4,963
Interest Carry
$13,807
Total Financing Cost
$24,247

Closing Costs
Deed/Transfer Tax - County
%
$469
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,826
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,295
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)
$1,148
Misc.
Total Loan Closing
$4,963

Residual
As Repaired Value (ARV)
$456,400
Sale Costs
%
$27,384
Property Taxes
%
$2,608
Property Insurance
%
$574
Interest Carry - Purchase Loan Funding
$10,954
Interest Carry - Rehab Loan Funding
$2,853
Net Exit Price
$412,027
Cash Investment
$65,899
Loan payoff
$273,856
Estimated Profit
$72,272
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.