432728

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
%
%
%
%

$59,043

Cash Investment

$64,310

Profit

109%

Return On Equity

218%

Annualized ROE

Purchase Cost
Purchase Price
$233,340
Buyer's Premium
Purchase Closing Costs
$2,633
Loan Points
$4,899
Loan Closing Costs
$4,842
Total Acquisition Cost
$245,715
Initial Loan Funding
$186,672
Cash Required to Close
$59,043
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$59,043

Loan Terms
Initial Loan Funding
$186,672
Rehab Loan Funding
$58,300
Total Loan Commitment
$244,972
Points
$4,899
Loan Closing Costs
$4,842
Interest Carry
$12,351
Total Financing Cost
$22,092

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,633
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,633
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)
$1,027
Misc.
Total Loan Closing
$4,842

Residual
As Repaired Value (ARV)
$408,300
Sale Costs
%
$24,498
Property Taxes
%
$2,613
Property Insurance
%
$513
Interest Carry - Purchase Loan Funding
$9,800
Interest Carry - Rehab Loan Funding
$2,551
Net Exit Price
$368,324
Cash Investment
$59,043
Loan payoff
$244,972
Estimated Profit
$64,310
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.