465875

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
%
%
%
%

$78,725

Cash Investment

$75,952

Profit

97%

Return On Equity

193%

Annualized ROE

Purchase Cost
Purchase Price
$291,840
Buyer's Premium
Purchase Closing Costs
$5,086
Loan Points
$6,129
Loan Closing Costs
$9,142
Total Acquisition Cost
$312,197
Initial Loan Funding
$233,472
Cash Required to Close
$78,725
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$78,725

Loan Terms
Initial Loan Funding
$233,472
Rehab Loan Funding
$73,000
Total Loan Commitment
$306,472
Points
$6,129
Loan Closing Costs
$9,142
Interest Carry
$15,451
Total Financing Cost
$30,722

Closing Costs
Deed/Transfer Tax - County
%
$2,043
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,043
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,086
Attorney's Fees and Loan Docs
Mortgage Taxes and Doc Stamps
%
$1,708
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)
$3,619
Misc.
Total Loan Closing
$9,142

Residual
As Repaired Value (ARV)
$510,700
Sale Costs
%
$30,642
Property Taxes
%
$1,649
Property Insurance
%
$1,809
Interest Carry - Purchase Loan Funding
$12,257
Interest Carry - Rehab Loan Funding
$3,194
Net Exit Price
$461,149
Cash Investment
$78,725
Loan payoff
$306,472
Estimated Profit
$75,952
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.