460499

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
%
%
%
%

$51,912

Cash Investment

$55,897

Profit

108%

Return On Equity

215%

Annualized ROE

Purchase Cost
Purchase Price
$202,650
Buyer's Premium
Purchase Closing Costs
$2,419
Loan Points
$4,256
Loan Closing Costs
$4,707
Total Acquisition Cost
$214,032
Initial Loan Funding
$162,120
Cash Required to Close
$51,912
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$51,912

Loan Terms
Initial Loan Funding
$162,120
Rehab Loan Funding
$50,700
Total Loan Commitment
$212,820
Points
$4,256
Loan Closing Costs
$4,707
Interest Carry
$10,729
Total Financing Cost
$19,692

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,419
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,419
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)
$892
Misc.
Total Loan Closing
$4,707

Residual
As Repaired Value (ARV)
$354,600
Sale Costs
%
$21,276
Property Taxes
%
$1,520
Property Insurance
%
$446
Interest Carry - Purchase Loan Funding
$8,511
Interest Carry - Rehab Loan Funding
$2,218
Net Exit Price
$320,629
Cash Investment
$51,912
Loan payoff
$212,820
Estimated Profit
$55,897
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.