466741

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
%
%
%
%

$110,071

Cash Investment

$132,210

Profit

120%

Return On Equity

240%

Annualized ROE

Purchase Cost
Purchase Price
$452,910
Buyer's Premium
Purchase Closing Costs
$4,170
Loan Points
$9,511
Loan Closing Costs
$5,808
Total Acquisition Cost
$472,399
Initial Loan Funding
$362,328
Cash Required to Close
$110,071
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$110,071

Loan Terms
Initial Loan Funding
$362,328
Rehab Loan Funding
$113,200
Total Loan Commitment
$475,528
Points
$9,511
Loan Closing Costs
$5,808
Interest Carry
$23,975
Total Financing Cost
$39,293

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,170
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,170
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)
$1,993
Misc.
Total Loan Closing
$5,808

Residual
As Repaired Value (ARV)
$792,600
Sale Costs
%
$47,556
Property Taxes
%
$2,265
Property Insurance
%
$996
Interest Carry - Purchase Loan Funding
$19,022
Interest Carry - Rehab Loan Funding
$4,953
Net Exit Price
$717,808
Cash Investment
$110,071
Loan payoff
$475,528
Estimated Profit
$132,210
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.