459167

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
%
%
%
%

$56,374

Cash Investment

$59,729

Profit

106%

Return On Equity

212%

Annualized ROE

Purchase Cost
Purchase Price
$217,180
Buyer's Premium
Purchase Closing Costs
$3,606
Loan Points
$4,561
Loan Closing Costs
$4,771
Total Acquisition Cost
$230,118
Initial Loan Funding
$173,744
Cash Required to Close
$56,374
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$56,374

Loan Terms
Initial Loan Funding
$173,744
Rehab Loan Funding
$54,300
Total Loan Commitment
$228,044
Points
$4,561
Loan Closing Costs
$4,771
Interest Carry
$11,497
Total Financing Cost
$20,829

Closing Costs
Deed/Transfer Tax - County
%
$1,086
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,520
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,606
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)
$956
Misc.
Total Loan Closing
$4,771

Residual
As Repaired Value (ARV)
$380,100
Sale Costs
%
$22,806
Property Taxes
%
$1,173
Property Insurance
%
$478
Interest Carry - Purchase Loan Funding
$9,122
Interest Carry - Rehab Loan Funding
$2,376
Net Exit Price
$344,146
Cash Investment
$56,374
Loan payoff
$228,044
Estimated Profit
$59,729
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.