461175

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
%
%
%
%

$108,529

Cash Investment

$126,607

Profit

117%

Return On Equity

233%

Annualized ROE

Purchase Cost
Purchase Price
$439,280
Buyer's Premium
Purchase Closing Costs
$5,700
Loan Points
$9,224
Loan Closing Costs
$5,748
Total Acquisition Cost
$459,953
Initial Loan Funding
$351,424
Cash Required to Close
$108,529
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$108,529

Loan Terms
Initial Loan Funding
$351,424
Rehab Loan Funding
$109,800
Total Loan Commitment
$461,224
Points
$9,224
Loan Closing Costs
$5,748
Interest Carry
$23,254
Total Financing Cost
$38,226

Closing Costs
Deed/Transfer Tax - County
%
$1,625
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,075
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,700
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)
$1,933
Misc.
Total Loan Closing
$5,748

Residual
As Repaired Value (ARV)
$768,700
Sale Costs
%
$46,122
Property Taxes
%
$1,999
Property Insurance
%
$966
Interest Carry - Purchase Loan Funding
$18,450
Interest Carry - Rehab Loan Funding
$4,804
Net Exit Price
$696,359
Cash Investment
$108,529
Loan payoff
$461,224
Estimated Profit
$126,607
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.