461713

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
%
%
%
%

$70,008

Cash Investment

$79,091

Profit

113%

Return On Equity

226%

Annualized ROE

Purchase Cost
Purchase Price
$279,320
Buyer's Premium
Purchase Closing Costs
$3,235
Loan Points
$5,865
Loan Closing Costs
$5,044
Total Acquisition Cost
$293,464
Initial Loan Funding
$223,456
Cash Required to Close
$70,008
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$70,008

Loan Terms
Initial Loan Funding
$223,456
Rehab Loan Funding
$69,800
Total Loan Commitment
$293,256
Points
$5,865
Loan Closing Costs
$5,044
Interest Carry
$14,785
Total Financing Cost
$25,694

Closing Costs
Deed/Transfer Tax - County
%
$279
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,955
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,235
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)
$1,229
Misc.
Total Loan Closing
$5,044

Residual
As Repaired Value (ARV)
$488,800
Sale Costs
%
$29,328
Property Taxes
%
$1,718
Property Insurance
%
$615
Interest Carry - Purchase Loan Funding
$11,731
Interest Carry - Rehab Loan Funding
$3,054
Net Exit Price
$442,354
Cash Investment
$70,008
Loan payoff
$293,256
Estimated Profit
$79,091
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.