460315

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
%
%
%
%

$59,249

Cash Investment

$65,408

Profit

110%

Return On Equity

221%

Annualized ROE

Purchase Cost
Purchase Price
$234,220
Buyer's Premium
Purchase Closing Costs
$2,640
Loan Points
$4,920
Loan Closing Costs
$4,846
Total Acquisition Cost
$246,625
Initial Loan Funding
$187,376
Cash Required to Close
$59,249
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$59,249

Loan Terms
Initial Loan Funding
$187,376
Rehab Loan Funding
$58,600
Total Loan Commitment
$245,976
Points
$4,920
Loan Closing Costs
$4,846
Interest Carry
$12,401
Total Financing Cost
$22,166

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,640
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,640
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)
$1,031
Misc.
Total Loan Closing
$4,846

Residual
As Repaired Value (ARV)
$409,900
Sale Costs
%
$24,594
Property Taxes
%
$1,757
Property Insurance
%
$515
Interest Carry - Purchase Loan Funding
$9,837
Interest Carry - Rehab Loan Funding
$2,564
Net Exit Price
$370,633
Cash Investment
$59,249
Loan payoff
$245,976
Estimated Profit
$65,408
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.