464689

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
%
%
%
%

$57,673

Cash Investment

$63,194

Profit

110%

Return On Equity

219%

Annualized ROE

Purchase Cost
Purchase Price
$226,470
Buyer's Premium
Purchase Closing Costs
$2,812
Loan Points
$4,756
Loan Closing Costs
$4,811
Total Acquisition Cost
$238,849
Initial Loan Funding
$181,176
Cash Required to Close
$57,673
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$57,673

Loan Terms
Initial Loan Funding
$181,176
Rehab Loan Funding
$56,600
Total Loan Commitment
$237,776
Points
$4,756
Loan Closing Costs
$4,811
Interest Carry
$11,988
Total Financing Cost
$21,555

Closing Costs
Deed/Transfer Tax - County
%
$226
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,585
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,812
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)
$996
Misc.
Total Loan Closing
$4,811

Residual
As Repaired Value (ARV)
$396,300
Sale Costs
%
$23,778
Property Taxes
%
$1,393
Property Insurance
%
$498
Interest Carry - Purchase Loan Funding
$9,512
Interest Carry - Rehab Loan Funding
$2,476
Net Exit Price
$358,643
Cash Investment
$57,673
Loan payoff
$237,776
Estimated Profit
$63,194
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.