487128

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
%
%
%
%

$96,060

Cash Investment

$110,819

Profit

115%

Return On Equity

231%

Annualized ROE

Purchase Cost
Purchase Price
$386,470
Buyer's Premium
Purchase Closing Costs
$5,135
Loan Points
$8,116
Loan Closing Costs
$5,515
Total Acquisition Cost
$405,236
Initial Loan Funding
$309,176
Cash Required to Close
$96,060
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$96,060

Loan Terms
Initial Loan Funding
$309,176
Rehab Loan Funding
$96,600
Total Loan Commitment
$405,776
Points
$8,116
Loan Closing Costs
$5,515
Interest Carry
$20,458
Total Financing Cost
$34,089

Closing Costs
Deed/Transfer Tax - County
%
$1,430
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$2,705
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$5,135
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)
$1,700
Misc.
Total Loan Closing
$5,515

Residual
As Repaired Value (ARV)
$676,300
Sale Costs
%
$40,578
Property Taxes
%
$1,758
Property Insurance
%
$850
Interest Carry - Purchase Loan Funding
$16,232
Interest Carry - Rehab Loan Funding
$4,226
Net Exit Price
$612,655
Cash Investment
$96,060
Loan payoff
$405,776
Estimated Profit
$110,819
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.