496037

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
%
%
%
%

$69,085

Cash Investment

$75,504

Profit

109%

Return On Equity

219%

Annualized ROE

Purchase Cost
Purchase Price
$273,020
Buyer's Premium
Purchase Closing Costs
$3,730
Loan Points
$5,734
Loan Closing Costs
$5,016
Total Acquisition Cost
$287,501
Initial Loan Funding
$218,416
Cash Required to Close
$69,085
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$69,085

Loan Terms
Initial Loan Funding
$218,416
Rehab Loan Funding
$68,300
Total Loan Commitment
$286,716
Points
$5,734
Loan Closing Costs
$5,016
Interest Carry
$14,455
Total Financing Cost
$25,206

Closing Costs
Deed/Transfer Tax - County
%
$819
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,911
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,730
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)
$1,201
Misc.
Total Loan Closing
$5,016

Residual
As Repaired Value (ARV)
$477,800
Sale Costs
%
$28,668
Property Taxes
%
$2,771
Property Insurance
%
$601
Interest Carry - Purchase Loan Funding
$11,467
Interest Carry - Rehab Loan Funding
$2,988
Net Exit Price
$431,305
Cash Investment
$69,085
Loan payoff
$286,716
Estimated Profit
$75,504
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.