461336

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
%
%
%
%

$53,105

Cash Investment

$55,438

Profit

104%

Return On Equity

209%

Annualized ROE

Purchase Cost
Purchase Price
$204,270
Buyer's Premium
Purchase Closing Costs
$3,247
Loan Points
$4,290
Loan Closing Costs
$4,714
Total Acquisition Cost
$216,521
Initial Loan Funding
$163,416
Cash Required to Close
$53,105
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$53,105

Loan Terms
Initial Loan Funding
$163,416
Rehab Loan Funding
$51,100
Total Loan Commitment
$214,516
Points
$4,290
Loan Closing Costs
$4,714
Interest Carry
$10,815
Total Financing Cost
$19,819

Closing Costs
Deed/Transfer Tax - County
%
$817
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,430
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,247
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)
$899
Misc.
Total Loan Closing
$4,714

Residual
As Repaired Value (ARV)
$357,500
Sale Costs
%
$21,450
Property Taxes
%
$1,726
Property Insurance
%
$449
Interest Carry - Purchase Loan Funding
$8,579
Interest Carry - Rehab Loan Funding
$2,236
Net Exit Price
$323,060
Cash Investment
$53,105
Loan payoff
$214,516
Estimated Profit
$55,438
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.