482637

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
%
%
%
%

$67,711

Cash Investment

$63,942

Profit

94%

Return On Equity

189%

Annualized ROE

Purchase Cost
Purchase Price
$248,350
Buyer's Premium
Purchase Closing Costs
$4,477
Loan Points
$5,216
Loan Closing Costs
$8,349
Total Acquisition Cost
$266,391
Initial Loan Funding
$198,680
Cash Required to Close
$67,711
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$67,711

Loan Terms
Initial Loan Funding
$198,680
Rehab Loan Funding
$62,100
Total Loan Commitment
$260,780
Points
$5,216
Loan Closing Costs
$8,349
Interest Carry
$13,148
Total Financing Cost
$26,712

Closing Costs
Deed/Transfer Tax - County
%
$1,738
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,738
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,477
Attorney's Fees and Loan Docs
Mortgage Taxes and Doc Stamps
%
$1,454
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)
$3,080
Misc.
Total Loan Closing
$8,349

Residual
As Repaired Value (ARV)
$434,600
Sale Costs
%
$26,076
Property Taxes
%
$1,403
Property Insurance
%
$1,540
Interest Carry - Purchase Loan Funding
$10,431
Interest Carry - Rehab Loan Funding
$2,717
Net Exit Price
$392,433
Cash Investment
$67,711
Loan payoff
$260,780
Estimated Profit
$63,942
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.