463800

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
%
%
%
%

$116,235

Cash Investment

$139,513

Profit

120%

Return On Equity

240%

Annualized ROE

Purchase Cost
Purchase Price
$477,380
Buyer's Premium
Purchase Closing Costs
$4,819
Loan Points
$10,024
Loan Closing Costs
$5,915
Total Acquisition Cost
$498,139
Initial Loan Funding
$381,904
Cash Required to Close
$116,235
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$116,235

Loan Terms
Initial Loan Funding
$381,904
Rehab Loan Funding
$119,300
Total Loan Commitment
$501,204
Points
$10,024
Loan Closing Costs
$5,915
Interest Carry
$25,269
Total Financing Cost
$41,209

Closing Costs
Deed/Transfer Tax - County
%
$477
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,342
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,819
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)
$2,100
Misc.
Total Loan Closing
$5,915

Residual
As Repaired Value (ARV)
$835,400
Sale Costs
%
$50,124
Property Taxes
%
$2,005
Property Insurance
%
$1,050
Interest Carry - Purchase Loan Funding
$20,050
Interest Carry - Rehab Loan Funding
$5,219
Net Exit Price
$756,951
Cash Investment
$116,235
Loan payoff
$501,204
Estimated Profit
$139,513
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.