460623

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
%
%
%
%

$60,355

Cash Investment

$66,609

Profit

110%

Return On Equity

221%

Annualized ROE

Purchase Cost
Purchase Price
$237,960
Buyer's Premium
Purchase Closing Costs
$2,904
Loan Points
$4,997
Loan Closing Costs
$4,862
Total Acquisition Cost
$250,723
Initial Loan Funding
$190,368
Cash Required to Close
$60,355
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$60,355

Loan Terms
Initial Loan Funding
$190,368
Rehab Loan Funding
$59,500
Total Loan Commitment
$249,868
Points
$4,997
Loan Closing Costs
$4,862
Interest Carry
$12,597
Total Financing Cost
$22,457

Closing Costs
Deed/Transfer Tax - County
%
$238
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,666
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,904
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)
$1,047
Misc.
Total Loan Closing
$4,862

Residual
As Repaired Value (ARV)
$416,400
Sale Costs
%
$24,984
Property Taxes
%
$1,463
Property Insurance
%
$524
Interest Carry - Purchase Loan Funding
$9,994
Interest Carry - Rehab Loan Funding
$2,603
Net Exit Price
$376,832
Cash Investment
$60,355
Loan payoff
$249,868
Estimated Profit
$66,609
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.