463470

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
%
%
%
%

$105,947

Cash Investment

$126,205

Profit

119%

Return On Equity

238%

Annualized ROE

Purchase Cost
Purchase Price
$433,300
Buyer's Premium
Purchase Closing Costs
$4,466
Loan Points
$9,099
Loan Closing Costs
$5,722
Total Acquisition Cost
$452,587
Initial Loan Funding
$346,640
Cash Required to Close
$105,947
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$105,947

Loan Terms
Initial Loan Funding
$346,640
Rehab Loan Funding
$108,300
Total Loan Commitment
$454,940
Points
$9,099
Loan Closing Costs
$5,722
Interest Carry
$22,937
Total Financing Cost
$37,757

Closing Costs
Deed/Transfer Tax - County
%
$433
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,033
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,466
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)
$1,907
Misc.
Total Loan Closing
$5,722

Residual
As Repaired Value (ARV)
$758,300
Sale Costs
%
$45,498
Property Taxes
%
$1,820
Property Insurance
%
$953
Interest Carry - Purchase Loan Funding
$18,199
Interest Carry - Rehab Loan Funding
$4,738
Net Exit Price
$687,092
Cash Investment
$105,947
Loan payoff
$454,940
Estimated Profit
$126,205
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.