435862

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
%
%
%
%

$54,480

Cash Investment

$59,443

Profit

109%

Return On Equity

218%

Annualized ROE

Purchase Cost
Purchase Price
$212,790
Buyer's Premium
Purchase Closing Costs
$2,702
Loan Points
$4,469
Loan Closing Costs
$4,751
Total Acquisition Cost
$224,712
Initial Loan Funding
$170,232
Cash Required to Close
$54,480
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$54,480

Loan Terms
Initial Loan Funding
$170,232
Rehab Loan Funding
$53,200
Total Loan Commitment
$223,432
Points
$4,469
Loan Closing Costs
$4,751
Interest Carry
$11,265
Total Financing Cost
$20,485

Closing Costs
Deed/Transfer Tax - County
%
$213
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,490
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,702
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)
$936
Misc.
Total Loan Closing
$4,751

Residual
As Repaired Value (ARV)
$372,400
Sale Costs
%
$22,344
Property Taxes
%
$968
Property Insurance
%
$468
Interest Carry - Purchase Loan Funding
$8,937
Interest Carry - Rehab Loan Funding
$2,328
Net Exit Price
$337,355
Cash Investment
$54,480
Loan payoff
$223,432
Estimated Profit
$59,443
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.