466789

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
%
%
%
%

$111,338

Cash Investment

$133,783

Profit

120%

Return On Equity

240%

Annualized ROE

Purchase Cost
Purchase Price
$458,360
Buyer's Premium
Purchase Closing Costs
$4,209
Loan Points
$9,626
Loan Closing Costs
$5,832
Total Acquisition Cost
$478,026
Initial Loan Funding
$366,688
Cash Required to Close
$111,338
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$111,338

Loan Terms
Initial Loan Funding
$366,688
Rehab Loan Funding
$114,600
Total Loan Commitment
$481,288
Points
$9,626
Loan Closing Costs
$5,832
Interest Carry
$24,265
Total Financing Cost
$39,722

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,209
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,209
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)
$2,017
Misc.
Total Loan Closing
$5,832

Residual
As Repaired Value (ARV)
$802,100
Sale Costs
%
$48,126
Property Taxes
%
$2,292
Property Insurance
%
$1,008
Interest Carry - Purchase Loan Funding
$19,251
Interest Carry - Rehab Loan Funding
$5,014
Net Exit Price
$726,409
Cash Investment
$111,338
Loan payoff
$481,288
Estimated Profit
$133,783
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.