461192

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
%
%
%
%

$79,621

Cash Investment

$84,476

Profit

106%

Return On Equity

212%

Annualized ROE

Purchase Cost
Purchase Price
$308,600
Buyer's Premium
Purchase Closing Costs
$6,246
Loan Points
$6,482
Loan Closing Costs
$5,173
Total Acquisition Cost
$326,501
Initial Loan Funding
$246,880
Cash Required to Close
$79,621
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$79,621

Loan Terms
Initial Loan Funding
$246,880
Rehab Loan Funding
$77,200
Total Loan Commitment
$324,080
Points
$6,482
Loan Closing Costs
$5,173
Interest Carry
$16,339
Total Financing Cost
$27,993

Closing Costs
Deed/Transfer Tax - County
%
$3,086
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,160
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$6,246
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)
$1,358
Misc.
Total Loan Closing
$5,173

Residual
As Repaired Value (ARV)
$540,100
Sale Costs
%
$32,406
Property Taxes
%
$2,500
Property Insurance
%
$679
Interest Carry - Purchase Loan Funding
$12,961
Interest Carry - Rehab Loan Funding
$3,378
Net Exit Price
$488,177
Cash Investment
$79,621
Loan payoff
$324,080
Estimated Profit
$84,476
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.