482396

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
%
%
%
%

$71,249

Cash Investment

$78,056

Profit

110%

Return On Equity

219%

Annualized ROE

Purchase Cost
Purchase Price
$281,020
Buyer's Premium
Purchase Closing Costs
$4,091
Loan Points
$5,902
Loan Closing Costs
$5,051
Total Acquisition Cost
$296,065
Initial Loan Funding
$224,816
Cash Required to Close
$71,249
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$71,249

Loan Terms
Initial Loan Funding
$224,816
Rehab Loan Funding
$70,300
Total Loan Commitment
$295,116
Points
$5,902
Loan Closing Costs
$5,051
Interest Carry
$14,878
Total Financing Cost
$25,832

Closing Costs
Deed/Transfer Tax - County
%
$1,124
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,967
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,091
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)
$1,236
Misc.
Total Loan Closing
$5,051

Residual
As Repaired Value (ARV)
$491,800
Sale Costs
%
$29,508
Property Taxes
%
$2,375
Property Insurance
%
$618
Interest Carry - Purchase Loan Funding
$11,803
Interest Carry - Rehab Loan Funding
$3,076
Net Exit Price
$444,421
Cash Investment
$71,249
Loan payoff
$295,116
Estimated Profit
$78,056
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.