460478

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
%
%
%
%

$57,292

Cash Investment

$62,910

Profit

110%

Return On Equity

220%

Annualized ROE

Purchase Cost
Purchase Price
$225,800
Buyer's Premium
Purchase Closing Costs
$2,581
Loan Points
$4,743
Loan Closing Costs
$4,809
Total Acquisition Cost
$237,932
Initial Loan Funding
$180,640
Cash Required to Close
$57,292
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$57,292

Loan Terms
Initial Loan Funding
$180,640
Rehab Loan Funding
$56,500
Total Loan Commitment
$237,140
Points
$4,743
Loan Closing Costs
$4,809
Interest Carry
$11,955
Total Financing Cost
$21,507

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,581
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,581
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)
$994
Misc.
Total Loan Closing
$4,809

Residual
As Repaired Value (ARV)
$395,200
Sale Costs
%
$23,712
Property Taxes
%
$1,694
Property Insurance
%
$497
Interest Carry - Purchase Loan Funding
$9,484
Interest Carry - Rehab Loan Funding
$2,472
Net Exit Price
$357,342
Cash Investment
$57,292
Loan payoff
$237,140
Estimated Profit
$62,910
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.