460816

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
%
%
%
%

$52,249

Cash Investment

$54,304

Profit

104%

Return On Equity

208%

Annualized ROE

Purchase Cost
Purchase Price
$200,650
Buyer's Premium
Purchase Closing Costs
$3,207
Loan Points
$4,214
Loan Closing Costs
$4,698
Total Acquisition Cost
$212,769
Initial Loan Funding
$160,520
Cash Required to Close
$52,249
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$52,249

Loan Terms
Initial Loan Funding
$160,520
Rehab Loan Funding
$50,200
Total Loan Commitment
$210,720
Points
$4,214
Loan Closing Costs
$4,698
Interest Carry
$10,624
Total Financing Cost
$19,536

Closing Costs
Deed/Transfer Tax - County
%
$803
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,405
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,207
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)
$883
Misc.
Total Loan Closing
$4,698

Residual
As Repaired Value (ARV)
$351,100
Sale Costs
%
$21,066
Property Taxes
%
$1,695
Property Insurance
%
$441
Interest Carry - Purchase Loan Funding
$8,427
Interest Carry - Rehab Loan Funding
$2,196
Net Exit Price
$317,274
Cash Investment
$52,249
Loan payoff
$210,720
Estimated Profit
$54,304
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.