466717

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
%
%
%
%

$108,493

Cash Investment

$130,142

Profit

120%

Return On Equity

240%

Annualized ROE

Purchase Cost
Purchase Price
$446,120
Buyer's Premium
Purchase Closing Costs
$4,123
Loan Points
$9,368
Loan Closing Costs
$5,778
Total Acquisition Cost
$465,389
Initial Loan Funding
$356,896
Cash Required to Close
$108,493
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$108,493

Loan Terms
Initial Loan Funding
$356,896
Rehab Loan Funding
$111,500
Total Loan Commitment
$468,396
Points
$9,368
Loan Closing Costs
$5,778
Interest Carry
$23,615
Total Financing Cost
$38,761

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,123
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,123
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)
$1,963
Misc.
Total Loan Closing
$5,778

Residual
As Repaired Value (ARV)
$780,700
Sale Costs
%
$46,842
Property Taxes
%
$2,231
Property Insurance
%
$981
Interest Carry - Purchase Loan Funding
$18,737
Interest Carry - Rehab Loan Funding
$4,878
Net Exit Price
$707,031
Cash Investment
$108,493
Loan payoff
$468,396
Estimated Profit
$130,142
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.