432746

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
%
%
%
%

$59,804

Cash Investment

$63,936

Profit

107%

Return On Equity

214%

Annualized ROE

Purchase Cost
Purchase Price
$233,600
Buyer's Premium
Purchase Closing Costs
$3,336
Loan Points
$4,906
Loan Closing Costs
$4,843
Total Acquisition Cost
$246,684
Initial Loan Funding
$186,880
Cash Required to Close
$59,804
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$59,804

Loan Terms
Initial Loan Funding
$186,880
Rehab Loan Funding
$58,400
Total Loan Commitment
$245,280
Points
$4,906
Loan Closing Costs
$4,843
Interest Carry
$12,366
Total Financing Cost
$22,115

Closing Costs
Deed/Transfer Tax - County
%
$701
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,635
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,336
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)
$1,028
Misc.
Total Loan Closing
$4,843

Residual
As Repaired Value (ARV)
$408,800
Sale Costs
%
$24,528
Property Taxes
%
$2,371
Property Insurance
%
$514
Interest Carry - Purchase Loan Funding
$9,811
Interest Carry - Rehab Loan Funding
$2,555
Net Exit Price
$369,021
Cash Investment
$59,804
Loan payoff
$245,280
Estimated Profit
$63,936
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.