464850

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
%
%
%
%

$73,100

Cash Investment

$83,095

Profit

114%

Return On Equity

227%

Annualized ROE

Purchase Cost

Purchase Price
$292,570
Buyer's Premium
Purchase Closing Costs
$3,341
Loan Points
$6,143
Loan Closing Costs
$5,102
Total Acquisition Cost
$307,156
Initial Loan Funding
$234,056
Cash Required to Close
$73,100
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$73,100

Loan Terms

Initial Loan Funding
$234,056
Rehab Loan Funding
$73,100
Total Loan Commitment
$307,156
Points
$6,143
Loan Closing Costs
$5,102
Interest Carry
$15,486
Total Financing Cost
$26,731

Closing Costs

Deed/Transfer Tax - County
%
$293
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,048
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,341
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)
$1,287
Misc.
Total Loan Closing
$5,102

Residual

As Repaired Value (ARV)
$512,000
Sale Costs
%
$30,720
Property Taxes
%
$1,799
Property Insurance
%
$644
Interest Carry - Purchase Loan Funding
$12,288
Interest Carry - Rehab Loan Funding
$3,198
Net Exit Price
$463,351
Cash Investment
$73,100
Loan payoff
$307,156
Estimated Profit
$83,095
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.