432762

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
%
%
%
%

$55,855

Cash Investment

$56,542

Profit

101%

Return On Equity

202%

Annualized ROE

Purchase Cost
Purchase Price
$211,790
Buyer's Premium
Purchase Closing Costs
$4,304
Loan Points
$4,447
Loan Closing Costs
$4,747
Total Acquisition Cost
$225,287
Initial Loan Funding
$169,432
Cash Required to Close
$55,855
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$55,855

Loan Terms
Initial Loan Funding
$169,432
Rehab Loan Funding
$52,900
Total Loan Commitment
$222,332
Points
$4,447
Loan Closing Costs
$4,747
Interest Carry
$11,210
Total Financing Cost
$20,403

Closing Costs
Deed/Transfer Tax - County
%
$1,821
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,483
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,304
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)
$932
Misc.
Total Loan Closing
$4,747

Residual
As Repaired Value (ARV)
$370,600
Sale Costs
%
$22,236
Property Taxes
%
$1,959
Property Insurance
%
$466
Interest Carry - Purchase Loan Funding
$8,895
Interest Carry - Rehab Loan Funding
$2,314
Net Exit Price
$334,729
Cash Investment
$55,855
Loan payoff
$222,332
Estimated Profit
$56,542
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.