435473

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
%
%
%
%

$51,775

Cash Investment

$55,930

Profit

108%

Return On Equity

216%

Annualized ROE

Purchase Cost
Purchase Price
$201,200
Buyer's Premium
Purchase Closing Costs
$2,610
Loan Points
$4,225
Loan Closing Costs
$4,700
Total Acquisition Cost
$212,735
Initial Loan Funding
$160,960
Cash Required to Close
$51,775
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$51,775

Loan Terms
Initial Loan Funding
$160,960
Rehab Loan Funding
$50,300
Total Loan Commitment
$211,260
Points
$4,225
Loan Closing Costs
$4,700
Interest Carry
$10,651
Total Financing Cost
$19,577

Closing Costs
Deed/Transfer Tax - County
%
$201
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,408
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,610
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)
$885
Misc.
Total Loan Closing
$4,700

Residual
As Repaired Value (ARV)
$352,100
Sale Costs
%
$21,126
Property Taxes
%
$915
Property Insurance
%
$443
Interest Carry - Purchase Loan Funding
$8,450
Interest Carry - Rehab Loan Funding
$2,201
Net Exit Price
$318,965
Cash Investment
$51,775
Loan payoff
$211,260
Estimated Profit
$55,930
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.