460707

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
%
%
%
%

$65,575

Cash Investment

$68,225

Profit

104%

Return On Equity

208%

Annualized ROE

Purchase Cost
Purchase Price
$252,120
Buyer's Premium
Purchase Closing Costs
$4,933
Loan Points
$5,294
Loan Closing Costs
$4,924
Total Acquisition Cost
$267,271
Initial Loan Funding
$201,696
Cash Required to Close
$65,575
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$65,575

Loan Terms
Initial Loan Funding
$201,696
Rehab Loan Funding
$63,000
Total Loan Commitment
$264,696
Points
$5,294
Loan Closing Costs
$4,924
Interest Carry
$13,345
Total Financing Cost
$23,564

Closing Costs
Deed/Transfer Tax - County
%
$2,168
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,765
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,933
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)
$1,109
Misc.
Total Loan Closing
$4,924

Residual
As Repaired Value (ARV)
$441,200
Sale Costs
%
$26,472
Property Taxes
%
$2,332
Property Insurance
%
$555
Interest Carry - Purchase Loan Funding
$10,589
Interest Carry - Rehab Loan Funding
$2,756
Net Exit Price
$398,496
Cash Investment
$65,575
Loan payoff
$264,696
Estimated Profit
$68,225
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.