461133

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
%
%
%
%

$62,319

Cash Investment

$67,057

Profit

108%

Return On Equity

215%

Annualized ROE

Purchase Cost
Purchase Price
$244,280
Buyer's Premium
Purchase Closing Costs
$3,443
Loan Points
$5,130
Loan Closing Costs
$4,890
Total Acquisition Cost
$257,743
Initial Loan Funding
$195,424
Cash Required to Close
$62,319
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$62,319

Loan Terms
Initial Loan Funding
$195,424
Rehab Loan Funding
$61,100
Total Loan Commitment
$256,524
Points
$5,130
Loan Closing Costs
$4,890
Interest Carry
$12,933
Total Financing Cost
$22,953

Closing Costs
Deed/Transfer Tax - County
%
$733
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,710
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,443
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)
$1,075
Misc.
Total Loan Closing
$4,890

Residual
As Repaired Value (ARV)
$427,500
Sale Costs
%
$25,650
Property Taxes
%
$2,479
Property Insurance
%
$537
Interest Carry - Purchase Loan Funding
$10,260
Interest Carry - Rehab Loan Funding
$2,673
Net Exit Price
$385,900
Cash Investment
$62,319
Loan payoff
$256,524
Estimated Profit
$67,057
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.