436027

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
%
%
%
%

$59,767

Cash Investment

$66,206

Profit

111%

Return On Equity

222%

Annualized ROE

Purchase Cost
Purchase Price
$235,440
Buyer's Premium
Purchase Closing Costs
$2,884
Loan Points
$4,945
Loan Closing Costs
$4,851
Total Acquisition Cost
$248,119
Initial Loan Funding
$188,352
Cash Required to Close
$59,767
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$59,767

Loan Terms
Initial Loan Funding
$188,352
Rehab Loan Funding
$58,900
Total Loan Commitment
$247,252
Points
$4,945
Loan Closing Costs
$4,851
Interest Carry
$12,465
Total Financing Cost
$22,261

Closing Costs
Deed/Transfer Tax - County
%
$235
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,648
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,884
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)
$1,036
Misc.
Total Loan Closing
$4,851

Residual
As Repaired Value (ARV)
$412,000
Sale Costs
%
$24,720
Property Taxes
%
$1,071
Property Insurance
%
$518
Interest Carry - Purchase Loan Funding
$9,888
Interest Carry - Rehab Loan Funding
$2,577
Net Exit Price
$373,225
Cash Investment
$59,767
Loan payoff
$247,252
Estimated Profit
$66,206
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.