466694

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
%
%
%
%

$112,798

Cash Investment

$135,660

Profit

120%

Return On Equity

241%

Annualized ROE

Purchase Cost
Purchase Price
$464,640
Buyer's Premium
Purchase Closing Costs
$4,252
Loan Points
$9,758
Loan Closing Costs
$5,859
Total Acquisition Cost
$484,510
Initial Loan Funding
$371,712
Cash Required to Close
$112,798
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$112,798

Loan Terms
Initial Loan Funding
$371,712
Rehab Loan Funding
$116,200
Total Loan Commitment
$487,912
Points
$9,758
Loan Closing Costs
$5,859
Interest Carry
$24,599
Total Financing Cost
$40,216

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,252
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,252
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)
$2,044
Misc.
Total Loan Closing
$5,859

Residual
As Repaired Value (ARV)
$813,100
Sale Costs
%
$48,786
Property Taxes
%
$2,323
Property Insurance
%
$1,022
Interest Carry - Purchase Loan Funding
$19,515
Interest Carry - Rehab Loan Funding
$5,084
Net Exit Price
$736,370
Cash Investment
$112,798
Loan payoff
$487,912
Estimated Profit
$135,660
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.