460727

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
%
%
%
%

$54,601

Cash Investment

$59,816

Profit

110%

Return On Equity

219%

Annualized ROE

Purchase Cost
Purchase Price
$214,220
Buyer's Premium
Purchase Closing Costs
$2,500
Loan Points
$4,500
Loan Closing Costs
$4,758
Total Acquisition Cost
$225,977
Initial Loan Funding
$171,376
Cash Required to Close
$54,601
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$54,601

Loan Terms
Initial Loan Funding
$171,376
Rehab Loan Funding
$53,600
Total Loan Commitment
$224,976
Points
$4,500
Loan Closing Costs
$4,758
Interest Carry
$11,342
Total Financing Cost
$20,599

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,500
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,500
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)
$943
Misc.
Total Loan Closing
$4,758

Residual
As Repaired Value (ARV)
$374,900
Sale Costs
%
$22,494
Property Taxes
%
$1,200
Property Insurance
%
$471
Interest Carry - Purchase Loan Funding
$8,997
Interest Carry - Rehab Loan Funding
$2,345
Net Exit Price
$339,393
Cash Investment
$54,601
Loan payoff
$224,976
Estimated Profit
$59,816
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.