435624

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
%
%
%
%

$65,107

Cash Investment

$73,191

Profit

112%

Return On Equity

225%

Annualized ROE

Purchase Cost
Purchase Price
$258,320
Buyer's Premium
Purchase Closing Costs
$3,067
Loan Points
$5,425
Loan Closing Costs
$4,952
Total Acquisition Cost
$271,763
Initial Loan Funding
$206,656
Cash Required to Close
$65,107
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$65,107

Loan Terms
Initial Loan Funding
$206,656
Rehab Loan Funding
$64,600
Total Loan Commitment
$271,256
Points
$5,425
Loan Closing Costs
$4,952
Interest Carry
$13,676
Total Financing Cost
$24,052

Closing Costs
Deed/Transfer Tax - County
%
$258
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,808
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,067
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)
$1,137
Misc.
Total Loan Closing
$4,952

Residual
As Repaired Value (ARV)
$452,100
Sale Costs
%
$27,126
Property Taxes
%
$1,175
Property Insurance
%
$568
Interest Carry - Purchase Loan Funding
$10,849
Interest Carry - Rehab Loan Funding
$2,826
Net Exit Price
$409,555
Cash Investment
$65,107
Loan payoff
$271,256
Estimated Profit
$73,191
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.