464682

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
%
%
%
%

$121,242

Cash Investment

$122,513

Profit

101%

Return On Equity

202%

Annualized ROE

Purchase Cost
Purchase Price
$459,740
Buyer's Premium
Purchase Closing Costs
$7,436
Loan Points
$9,654
Loan Closing Costs
$12,203
Total Acquisition Cost
$489,034
Initial Loan Funding
$367,792
Cash Required to Close
$121,242
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$121,242

Loan Terms
Initial Loan Funding
$367,792
Rehab Loan Funding
$114,900
Total Loan Commitment
$482,692
Points
$9,654
Loan Closing Costs
$12,203
Interest Carry
$24,336
Total Financing Cost
$46,193

Closing Costs
Deed/Transfer Tax - County
%
$3,218
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,218
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$7,436
Attorney's Fees and Loan Docs
Mortgage Taxes and Doc Stamps
%
$2,688
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)
$5,701
Misc.
Total Loan Closing
$12,203

Residual
As Repaired Value (ARV)
$804,500
Sale Costs
%
$48,270
Property Taxes
%
$2,598
Property Insurance
%
$2,850
Interest Carry - Purchase Loan Funding
$19,309
Interest Carry - Rehab Loan Funding
$5,027
Net Exit Price
$726,446
Cash Investment
$121,242
Loan payoff
$482,692
Estimated Profit
$122,513
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.