464898

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
%
%
%
%

$68,774

Cash Investment

$77,724

Profit

113%

Return On Equity

226%

Annualized ROE

Purchase Cost
Purchase Price
$275,210
Buyer's Premium
Purchase Closing Costs
$2,926
Loan Points
$5,779
Loan Closing Costs
$5,026
Total Acquisition Cost
$288,942
Initial Loan Funding
$220,168
Cash Required to Close
$68,774
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$68,774

Loan Terms
Initial Loan Funding
$220,168
Rehab Loan Funding
$68,800
Total Loan Commitment
$288,968
Points
$5,779
Loan Closing Costs
$5,026
Interest Carry
$14,569
Total Financing Cost
$25,374

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,926
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,926
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)
$1,211
Misc.
Total Loan Closing
$5,026

Residual
As Repaired Value (ARV)
$481,600
Sale Costs
%
$28,896
Property Taxes
%
$2,064
Property Insurance
%
$605
Interest Carry - Purchase Loan Funding
$11,559
Interest Carry - Rehab Loan Funding
$3,010
Net Exit Price
$435,466
Cash Investment
$68,774
Loan payoff
$288,968
Estimated Profit
$77,724
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.