463483

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
%
%
%
%

$67,557

Cash Investment

$76,412

Profit

113%

Return On Equity

226%

Annualized ROE

Purchase Cost
Purchase Price
$268,820
Buyer's Premium
Purchase Closing Costs
$3,151
Loan Points
$5,645
Loan Closing Costs
$4,998
Total Acquisition Cost
$282,613
Initial Loan Funding
$215,056
Cash Required to Close
$67,557
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$67,557

Loan Terms
Initial Loan Funding
$215,056
Rehab Loan Funding
$67,200
Total Loan Commitment
$282,256
Points
$5,645
Loan Closing Costs
$4,998
Interest Carry
$14,230
Total Financing Cost
$24,873

Closing Costs
Deed/Transfer Tax - County
%
$269
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,882
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,151
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)
$1,183
Misc.
Total Loan Closing
$4,998

Residual
As Repaired Value (ARV)
$470,400
Sale Costs
%
$28,224
Property Taxes
%
$1,129
Property Insurance
%
$591
Interest Carry - Purchase Loan Funding
$11,290
Interest Carry - Rehab Loan Funding
$2,940
Net Exit Price
$426,225
Cash Investment
$67,557
Loan payoff
$282,256
Estimated Profit
$76,412
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.