460921

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
%
%
%
%

$68,509

Cash Investment

$64,790

Profit

95%

Return On Equity

189%

Annualized ROE

Purchase Cost
Purchase Price
$251,500
Buyer's Premium
Purchase Closing Costs
$4,521
Loan Points
$5,282
Loan Closing Costs
$8,406
Total Acquisition Cost
$269,709
Initial Loan Funding
$201,200
Cash Required to Close
$68,509
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$68,509

Loan Terms
Initial Loan Funding
$201,200
Rehab Loan Funding
$62,900
Total Loan Commitment
$264,100
Points
$5,282
Loan Closing Costs
$8,406
Interest Carry
$13,315
Total Financing Cost
$27,003

Closing Costs
Deed/Transfer Tax - County
%
$1,761
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,761
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,521
Attorney's Fees and Loan Docs
Mortgage Taxes and Doc Stamps
%
$1,472
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)
$3,119
Misc.
Total Loan Closing
$8,406

Residual
As Repaired Value (ARV)
$440,100
Sale Costs
%
$26,406
Property Taxes
%
$1,421
Property Insurance
%
$1,559
Interest Carry - Purchase Loan Funding
$10,563
Interest Carry - Rehab Loan Funding
$2,752
Net Exit Price
$397,399
Cash Investment
$68,509
Loan payoff
$264,100
Estimated Profit
$64,790
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.