466623

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
%
%
%
%

$114,893

Cash Investment

$138,461

Profit

121%

Return On Equity

241%

Annualized ROE

Purchase Cost
Purchase Price
$473,660
Buyer's Premium
Purchase Closing Costs
$4,316
Loan Points
$9,947
Loan Closing Costs
$5,899
Total Acquisition Cost
$493,821
Initial Loan Funding
$378,928
Cash Required to Close
$114,893
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$114,893

Loan Terms
Initial Loan Funding
$378,928
Rehab Loan Funding
$118,400
Total Loan Commitment
$497,328
Points
$9,947
Loan Closing Costs
$5,899
Interest Carry
$25,074
Total Financing Cost
$40,919

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,316
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,316
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)
$2,084
Misc.
Total Loan Closing
$5,899

Residual
As Repaired Value (ARV)
$828,900
Sale Costs
%
$49,734
Property Taxes
%
$2,368
Property Insurance
%
$1,042
Interest Carry - Purchase Loan Funding
$19,894
Interest Carry - Rehab Loan Funding
$5,180
Net Exit Price
$750,682
Cash Investment
$114,893
Loan payoff
$497,328
Estimated Profit
$138,461
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.