482624

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
%
%
%
%

$75,486

Cash Investment

$84,757

Profit

112%

Return On Equity

225%

Annualized ROE

Purchase Cost
Purchase Price
$299,330
Buyer's Premium
Purchase Closing Costs
$4,203
Loan Points
$6,285
Loan Closing Costs
$5,132
Total Acquisition Cost
$314,950
Initial Loan Funding
$239,464
Cash Required to Close
$75,486
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$75,486

Loan Terms
Initial Loan Funding
$239,464
Rehab Loan Funding
$74,800
Total Loan Commitment
$314,264
Points
$6,285
Loan Closing Costs
$5,132
Interest Carry
$15,844
Total Financing Cost
$27,262

Closing Costs
Deed/Transfer Tax - County
%
$1,108
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,095
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,203
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)
$1,317
Misc.
Total Loan Closing
$5,132

Residual
As Repaired Value (ARV)
$523,800
Sale Costs
%
$31,428
Property Taxes
%
$1,362
Property Insurance
%
$659
Interest Carry - Purchase Loan Funding
$12,572
Interest Carry - Rehab Loan Funding
$3,273
Net Exit Price
$474,507
Cash Investment
$75,486
Loan payoff
$314,264
Estimated Profit
$84,757
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.