460894

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
%
%
%
%

$52,231

Cash Investment

$54,392

Profit

104%

Return On Equity

208%

Annualized ROE

Purchase Cost
Purchase Price
$200,580
Buyer's Premium
Purchase Closing Costs
$3,206
Loan Points
$4,211
Loan Closing Costs
$4,698
Total Acquisition Cost
$212,695
Initial Loan Funding
$160,464
Cash Required to Close
$52,231
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$52,231

Loan Terms
Initial Loan Funding
$160,464
Rehab Loan Funding
$50,100
Total Loan Commitment
$210,564
Points
$4,211
Loan Closing Costs
$4,698
Interest Carry
$10,616
Total Financing Cost
$19,525

Closing Costs
Deed/Transfer Tax - County
%
$802
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,404
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,206
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)
$351,000
Sale Costs
%
$21,060
Property Taxes
%
$1,695
Property Insurance
%
$441
Interest Carry - Purchase Loan Funding
$8,424
Interest Carry - Rehab Loan Funding
$2,192
Net Exit Price
$317,188
Cash Investment
$52,231
Loan payoff
$210,564
Estimated Profit
$54,392
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.