471183

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
%
%
%
%

$118,396

Cash Investment

$129,080

Profit

109%

Return On Equity

218%

Annualized ROE

Purchase Cost
Purchase Price
$463,220
Buyer's Premium
Purchase Closing Costs
$10,172
Loan Points
$9,728
Loan Closing Costs
$5,853
Total Acquisition Cost
$488,972
Initial Loan Funding
$370,576
Cash Required to Close
$118,396
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$118,396

Loan Terms
Initial Loan Funding
$370,576
Rehab Loan Funding
$115,800
Total Loan Commitment
$486,376
Points
$9,728
Loan Closing Costs
$5,853
Interest Carry
$24,521
Total Financing Cost
$40,102

Closing Costs
Deed/Transfer Tax - County
%
$5,929
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$3,243
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$10,172
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)
$2,038
Misc.
Total Loan Closing
$5,853

Residual
As Repaired Value (ARV)
$810,600
Sale Costs
%
$48,636
Property Taxes
%
$2,571
Property Insurance
%
$1,019
Interest Carry - Purchase Loan Funding
$19,455
Interest Carry - Rehab Loan Funding
$5,066
Net Exit Price
$733,853
Cash Investment
$118,396
Loan payoff
$486,376
Estimated Profit
$129,080
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.