460886

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
%
%
%
%

$51,181

Cash Investment

$54,767

Profit

107%

Return On Equity

214%

Annualized ROE

Purchase Cost
Purchase Price
$198,650
Buyer's Premium
Purchase Closing Costs
$2,589
Loan Points
$4,172
Loan Closing Costs
$4,689
Total Acquisition Cost
$210,101
Initial Loan Funding
$158,920
Cash Required to Close
$51,181
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$51,181

Loan Terms
Initial Loan Funding
$158,920
Rehab Loan Funding
$49,700
Total Loan Commitment
$208,620
Points
$4,172
Loan Closing Costs
$4,689
Interest Carry
$10,518
Total Financing Cost
$19,379

Closing Costs
Deed/Transfer Tax - County
%
$199
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,391
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,589
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)
$874
Misc.
Total Loan Closing
$4,689

Residual
As Repaired Value (ARV)
$347,600
Sale Costs
%
$20,856
Property Taxes
%
$1,222
Property Insurance
%
$437
Interest Carry - Purchase Loan Funding
$8,343
Interest Carry - Rehab Loan Funding
$2,174
Net Exit Price
$314,568
Cash Investment
$51,181
Loan payoff
$208,620
Estimated Profit
$54,767
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.