459405

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
%
%
%
%

$51,613

Cash Investment

$54,142

Profit

105%

Return On Equity

210%

Annualized ROE

Purchase Cost
Purchase Price
$199,140
Buyer's Premium
Purchase Closing Costs
$2,912
Loan Points
$4,182
Loan Closing Costs
$4,691
Total Acquisition Cost
$210,925
Initial Loan Funding
$159,312
Cash Required to Close
$51,613
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$51,613

Loan Terms
Initial Loan Funding
$159,312
Rehab Loan Funding
$49,800
Total Loan Commitment
$209,112
Points
$4,182
Loan Closing Costs
$4,691
Interest Carry
$10,543
Total Financing Cost
$19,416

Closing Costs
Deed/Transfer Tax - County
%
$518
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,394
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,912
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)
$876
Misc.
Total Loan Closing
$4,691

Residual
As Repaired Value (ARV)
$348,500
Sale Costs
%
$20,910
Property Taxes
%
$1,742
Property Insurance
%
$438
Interest Carry - Purchase Loan Funding
$8,364
Interest Carry - Rehab Loan Funding
$2,179
Net Exit Price
$314,867
Cash Investment
$51,613
Loan payoff
$209,112
Estimated Profit
$54,142
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.