460500

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
%
%
%
%

$53,100

Cash Investment

$57,556

Profit

108%

Return On Equity

217%

Annualized ROE

Purchase Cost
Purchase Price
$207,770
Buyer's Premium
Purchase Closing Costs
$2,454
Loan Points
$4,362
Loan Closing Costs
$4,729
Total Acquisition Cost
$219,316
Initial Loan Funding
$166,216
Cash Required to Close
$53,100
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$53,100

Loan Terms
Initial Loan Funding
$166,216
Rehab Loan Funding
$51,900
Total Loan Commitment
$218,116
Points
$4,362
Loan Closing Costs
$4,729
Interest Carry
$10,997
Total Financing Cost
$20,088

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,454
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,454
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)
$914
Misc.
Total Loan Closing
$4,729

Residual
As Repaired Value (ARV)
$363,600
Sale Costs
%
$21,816
Property Taxes
%
$1,558
Property Insurance
%
$457
Interest Carry - Purchase Loan Funding
$8,726
Interest Carry - Rehab Loan Funding
$2,271
Net Exit Price
$328,772
Cash Investment
$53,100
Loan payoff
$218,116
Estimated Profit
$57,556
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.