470447

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
%
%
%
%

$110,696

Cash Investment

$131,848

Profit

119%

Return On Equity

238%

Annualized ROE

Purchase Cost
Purchase Price
$455,600
Buyer's Premium
Purchase Closing Costs
$4,189
Loan Points
$9,568
Loan Closing Costs
$5,820
Total Acquisition Cost
$475,176
Initial Loan Funding
$364,480
Cash Required to Close
$110,696
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$110,696

Loan Terms
Initial Loan Funding
$364,480
Rehab Loan Funding
$113,900
Total Loan Commitment
$478,380
Points
$9,568
Loan Closing Costs
$5,820
Interest Carry
$24,118
Total Financing Cost
$39,506

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,189
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,189
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)
$2,005
Misc.
Total Loan Closing
$5,820

Residual
As Repaired Value (ARV)
$797,300
Sale Costs
%
$47,838
Property Taxes
%
$3,417
Property Insurance
%
$1,002
Interest Carry - Purchase Loan Funding
$19,135
Interest Carry - Rehab Loan Funding
$4,983
Net Exit Price
$720,924
Cash Investment
$110,696
Loan payoff
$478,380
Estimated Profit
$131,848
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.