461259

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
%
%
%
%

$107,008

Cash Investment

$123,059

Profit

115%

Return On Equity

230%

Annualized ROE

Purchase Cost
Purchase Price
$430,470
Buyer's Premium
Purchase Closing Costs
$6,166
Loan Points
$9,040
Loan Closing Costs
$5,709
Total Acquisition Cost
$451,384
Initial Loan Funding
$344,376
Cash Required to Close
$107,008
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$107,008

Loan Terms
Initial Loan Funding
$344,376
Rehab Loan Funding
$107,600
Total Loan Commitment
$451,976
Points
$9,040
Loan Closing Costs
$5,709
Interest Carry
$22,787
Total Financing Cost
$37,536

Closing Costs
Deed/Transfer Tax - County
%
$2,152
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,013
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$6,166
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)
$1,894
Misc.
Total Loan Closing
$5,709

Residual
As Repaired Value (ARV)
$753,300
Sale Costs
%
$45,198
Property Taxes
%
$2,325
Property Insurance
%
$947
Interest Carry - Purchase Loan Funding
$18,080
Interest Carry - Rehab Loan Funding
$4,708
Net Exit Price
$682,043
Cash Investment
$107,008
Loan payoff
$451,976
Estimated Profit
$123,059
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.