461234

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
%
%
%
%

$65,730

Cash Investment

$71,187

Profit

108%

Return On Equity

217%

Annualized ROE

Purchase Cost
Purchase Price
$257,680
Buyer's Premium
Purchase Closing Costs
$3,834
Loan Points
$5,411
Loan Closing Costs
$4,949
Total Acquisition Cost
$271,874
Initial Loan Funding
$206,144
Cash Required to Close
$65,730
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$65,730

Loan Terms
Initial Loan Funding
$206,144
Rehab Loan Funding
$64,400
Total Loan Commitment
$270,544
Points
$5,411
Loan Closing Costs
$4,949
Interest Carry
$13,640
Total Financing Cost
$24,000

Closing Costs
Deed/Transfer Tax - County
%
$1,031
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,804
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,834
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)
$1,134
Misc.
Total Loan Closing
$4,949

Residual
As Repaired Value (ARV)
$450,900
Sale Costs
%
$27,054
Property Taxes
%
$2,177
Property Insurance
%
$567
Interest Carry - Purchase Loan Funding
$10,823
Interest Carry - Rehab Loan Funding
$2,818
Net Exit Price
$407,462
Cash Investment
$65,730
Loan payoff
$270,544
Estimated Profit
$71,187
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.