470430

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
%
%
%
%

$106,352

Cash Investment

$127,370

Profit

120%

Return On Equity

240%

Annualized ROE

Purchase Cost
Purchase Price
$436,910
Buyer's Premium
Purchase Closing Costs
$4,058
Loan Points
$9,175
Loan Closing Costs
$5,737
Total Acquisition Cost
$455,880
Initial Loan Funding
$349,528
Cash Required to Close
$106,352
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$106,352

Loan Terms
Initial Loan Funding
$349,528
Rehab Loan Funding
$109,200
Total Loan Commitment
$458,728
Points
$9,175
Loan Closing Costs
$5,737
Interest Carry
$23,128
Total Financing Cost
$38,040

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,058
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,058
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)
$1,922
Misc.
Total Loan Closing
$5,737

Residual
As Repaired Value (ARV)
$764,600
Sale Costs
%
$45,876
Property Taxes
%
$2,185
Property Insurance
%
$961
Interest Carry - Purchase Loan Funding
$18,350
Interest Carry - Rehab Loan Funding
$4,778
Net Exit Price
$692,451
Cash Investment
$106,352
Loan payoff
$458,728
Estimated Profit
$127,370
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.