435167

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
%
%
%
%

$58,135

Cash Investment

$64,182

Profit

110%

Return On Equity

221%

Annualized ROE

Purchase Cost
Purchase Price
$228,450
Buyer's Premium
Purchase Closing Costs
$2,828
Loan Points
$4,797
Loan Closing Costs
$4,820
Total Acquisition Cost
$240,895
Initial Loan Funding
$182,760
Cash Required to Close
$58,135
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$58,135

Loan Terms
Initial Loan Funding
$182,760
Rehab Loan Funding
$57,100
Total Loan Commitment
$239,860
Points
$4,797
Loan Closing Costs
$4,820
Interest Carry
$12,093
Total Financing Cost
$21,710

Closing Costs
Deed/Transfer Tax - County
%
$228
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,599
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,828
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)
$1,005
Misc.
Total Loan Closing
$4,820

Residual
As Repaired Value (ARV)
$399,800
Sale Costs
%
$23,988
Property Taxes
%
$1,039
Property Insurance
%
$503
Interest Carry - Purchase Loan Funding
$9,595
Interest Carry - Rehab Loan Funding
$2,498
Net Exit Price
$362,177
Cash Investment
$58,135
Loan payoff
$239,860
Estimated Profit
$64,182
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.