433018

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
%
%
%
%

$61,316

Cash Investment

$65,687

Profit

107%

Return On Equity

214%

Annualized ROE

Purchase Cost
Purchase Price
$239,000
Buyer's Premium
Purchase Closing Costs
$3,629
Loan Points
$5,020
Loan Closing Costs
$4,867
Total Acquisition Cost
$252,516
Initial Loan Funding
$191,200
Cash Required to Close
$61,316
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$61,316

Loan Terms
Initial Loan Funding
$191,200
Rehab Loan Funding
$59,800
Total Loan Commitment
$251,000
Points
$5,020
Loan Closing Costs
$4,867
Interest Carry
$12,654
Total Financing Cost
$22,541

Closing Costs
Deed/Transfer Tax - County
%
$956
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,673
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,629
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)
$1,052
Misc.
Total Loan Closing
$4,867

Residual
As Repaired Value (ARV)
$418,300
Sale Costs
%
$25,098
Property Taxes
%
$2,020
Property Insurance
%
$526
Interest Carry - Purchase Loan Funding
$10,038
Interest Carry - Rehab Loan Funding
$2,616
Net Exit Price
$378,002
Cash Investment
$61,316
Loan payoff
$251,000
Estimated Profit
$65,687
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.