464478

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
%
%
%
%

$52,868

Cash Investment

$55,877

Profit

106%

Return On Equity

211%

Annualized ROE

Purchase Cost
Purchase Price
$205,180
Buyer's Premium
Purchase Closing Costs
$2,806
Loan Points
$4,309
Loan Closing Costs
$4,718
Total Acquisition Cost
$217,012
Initial Loan Funding
$164,144
Cash Required to Close
$52,868
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$52,868

Loan Terms
Initial Loan Funding
$164,144
Rehab Loan Funding
$51,300
Total Loan Commitment
$215,444
Points
$4,309
Loan Closing Costs
$4,718
Interest Carry
$10,862
Total Financing Cost
$19,889

Closing Costs
Deed/Transfer Tax - County
%
$369
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,436
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,806
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)
$903
Misc.
Total Loan Closing
$4,718

Residual
As Repaired Value (ARV)
$359,100
Sale Costs
%
$21,546
Property Taxes
%
$2,052
Property Insurance
%
$451
Interest Carry - Purchase Loan Funding
$8,618
Interest Carry - Rehab Loan Funding
$2,244
Net Exit Price
$324,189
Cash Investment
$52,868
Loan payoff
$215,444
Estimated Profit
$55,877
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.