460828

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
%
%
%
%

$59,076

Cash Investment

$63,751

Profit

108%

Return On Equity

216%

Annualized ROE

Purchase Cost
Purchase Price
$231,690
Buyer's Premium
Purchase Closing Costs
$3,039
Loan Points
$4,865
Loan Closing Costs
$4,834
Total Acquisition Cost
$244,428
Initial Loan Funding
$185,352
Cash Required to Close
$59,076
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$59,076

Loan Terms
Initial Loan Funding
$185,352
Rehab Loan Funding
$57,900
Total Loan Commitment
$243,252
Points
$4,865
Loan Closing Costs
$4,834
Interest Carry
$12,264
Total Financing Cost
$21,964

Closing Costs
Deed/Transfer Tax - County
%
$417
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,622
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,039
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)
$1,019
Misc.
Total Loan Closing
$4,834

Residual
As Repaired Value (ARV)
$405,500
Sale Costs
%
$24,330
Property Taxes
%
$2,317
Property Insurance
%
$510
Interest Carry - Purchase Loan Funding
$9,731
Interest Carry - Rehab Loan Funding
$2,533
Net Exit Price
$366,079
Cash Investment
$59,076
Loan payoff
$243,252
Estimated Profit
$63,751
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.