464881

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
%
%
%
%

$74,091

Cash Investment

$84,665

Profit

114%

Return On Equity

229%

Annualized ROE

Purchase Cost
Purchase Price
$298,090
Buyer's Premium
Purchase Closing Costs
$3,087
Loan Points
$6,259
Loan Closing Costs
$5,127
Total Acquisition Cost
$312,563
Initial Loan Funding
$238,472
Cash Required to Close
$74,091
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$74,091

Loan Terms
Initial Loan Funding
$238,472
Rehab Loan Funding
$74,500
Total Loan Commitment
$312,972
Points
$6,259
Loan Closing Costs
$5,127
Interest Carry
$15,779
Total Financing Cost
$27,165

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,087
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,087
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)
$1,312
Misc.
Total Loan Closing
$5,127

Residual
As Repaired Value (ARV)
$521,700
Sale Costs
%
$31,302
Property Taxes
%
$2,236
Property Insurance
%
$656
Interest Carry - Purchase Loan Funding
$12,520
Interest Carry - Rehab Loan Funding
$3,259
Net Exit Price
$471,727
Cash Investment
$74,091
Loan payoff
$312,972
Estimated Profit
$84,665
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.