464613

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
%
%
%
%

$55,009

Cash Investment

$55,494

Profit

101%

Return On Equity

202%

Annualized ROE

Purchase Cost
Purchase Price
$208,270
Buyer's Premium
Purchase Closing Costs
$4,249
Loan Points
$4,374
Loan Closing Costs
$4,731
Total Acquisition Cost
$221,625
Initial Loan Funding
$166,616
Cash Required to Close
$55,009
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$55,009

Loan Terms
Initial Loan Funding
$166,616
Rehab Loan Funding
$52,100
Total Loan Commitment
$218,716
Points
$4,374
Loan Closing Costs
$4,731
Interest Carry
$11,027
Total Financing Cost
$20,132

Closing Costs
Deed/Transfer Tax - County
%
$1,791
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,458
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$4,249
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)
$916
Misc.
Total Loan Closing
$4,731

Residual
As Repaired Value (ARV)
$364,500
Sale Costs
%
$21,870
Property Taxes
%
$1,926
Property Insurance
%
$458
Interest Carry - Purchase Loan Funding
$8,747
Interest Carry - Rehab Loan Funding
$2,279
Net Exit Price
$329,219
Cash Investment
$55,009
Loan payoff
$218,716
Estimated Profit
$55,494
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.