467156

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
%
%
%
%

$60,699

Cash Investment

$65,594

Profit

108%

Return On Equity

216%

Annualized ROE

Purchase Cost
Purchase Price
$237,800
Buyer's Premium
Purchase Closing Costs
$3,283
Loan Points
$4,995
Loan Closing Costs
$4,861
Total Acquisition Cost
$250,939
Initial Loan Funding
$190,240
Cash Required to Close
$60,699
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$60,699

Loan Terms
Initial Loan Funding
$190,240
Rehab Loan Funding
$59,500
Total Loan Commitment
$249,740
Points
$4,995
Loan Closing Costs
$4,861
Interest Carry
$12,591
Total Financing Cost
$22,447

Closing Costs
Deed/Transfer Tax - County
%
$618
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,665
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,283
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)
$1,046
Misc.
Total Loan Closing
$4,861

Residual
As Repaired Value (ARV)
$416,200
Sale Costs
%
$24,972
Property Taxes
%
$2,081
Property Insurance
%
$523
Interest Carry - Purchase Loan Funding
$9,988
Interest Carry - Rehab Loan Funding
$2,603
Net Exit Price
$376,033
Cash Investment
$60,699
Loan payoff
$249,740
Estimated Profit
$65,594
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.