463471

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
%
%
%
%

$52,453

Cash Investment

$52,430

Profit

100%

Return On Equity

200%

Annualized ROE

Purchase Cost
Purchase Price
$197,670
Buyer's Premium
Purchase Closing Costs
$4,084
Loan Points
$4,151
Loan Closing Costs
$4,685
Total Acquisition Cost
$210,589
Initial Loan Funding
$158,136
Cash Required to Close
$52,453
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$52,453

Loan Terms
Initial Loan Funding
$158,136
Rehab Loan Funding
$49,400
Total Loan Commitment
$207,536
Points
$4,151
Loan Closing Costs
$4,685
Interest Carry
$10,463
Total Financing Cost
$19,299

Closing Costs
Deed/Transfer Tax - County
%
$1,700
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,384
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,084
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)
$870
Misc.
Total Loan Closing
$4,685

Residual
As Repaired Value (ARV)
$345,900
Sale Costs
%
$20,754
Property Taxes
%
$1,828
Property Insurance
%
$435
Interest Carry - Purchase Loan Funding
$8,302
Interest Carry - Rehab Loan Funding
$2,161
Net Exit Price
$312,419
Cash Investment
$52,453
Loan payoff
$207,536
Estimated Profit
$52,430
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.