485606

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
%
%
%
%

$54,905

Cash Investment

$58,727

Profit

107%

Return On Equity

214%

Annualized ROE

Purchase Cost
Purchase Price
$212,160
Buyer's Premium
Purchase Closing Costs
$3,270
Loan Points
$4,455
Loan Closing Costs
$4,749
Total Acquisition Cost
$224,633
Initial Loan Funding
$169,728
Cash Required to Close
$54,905
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$54,905

Loan Terms
Initial Loan Funding
$169,728
Rehab Loan Funding
$53,000
Total Loan Commitment
$222,728
Points
$4,455
Loan Closing Costs
$4,749
Interest Carry
$11,229
Total Financing Cost
$20,433

Closing Costs
Deed/Transfer Tax - County
%
$785
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,485
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,270
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)
$934
Misc.
Total Loan Closing
$4,749

Residual
As Repaired Value (ARV)
$371,300
Sale Costs
%
$22,278
Property Taxes
%
$965
Property Insurance
%
$467
Interest Carry - Purchase Loan Funding
$8,911
Interest Carry - Rehab Loan Funding
$2,319
Net Exit Price
$336,360
Cash Investment
$54,905
Loan payoff
$222,728
Estimated Profit
$58,727
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.