495607

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
%
%
%
%

$58,796

Cash Investment

$64,365

Profit

110%

Return On Equity

219%

Annualized ROE

Purchase Cost
Purchase Price
$230,290
Buyer's Premium
Purchase Closing Costs
$3,073
Loan Points
$4,837
Loan Closing Costs
$4,828
Total Acquisition Cost
$243,028
Initial Loan Funding
$184,232
Cash Required to Close
$58,796
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$58,796

Loan Terms
Initial Loan Funding
$184,232
Rehab Loan Funding
$57,600
Total Loan Commitment
$241,832
Points
$4,837
Loan Closing Costs
$4,828
Interest Carry
$12,192
Total Financing Cost
$21,857

Closing Costs
Deed/Transfer Tax - County
%
$461
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,612
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,073
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)
$1,013
Misc.
Total Loan Closing
$4,828

Residual
As Repaired Value (ARV)
$403,000
Sale Costs
%
$24,180
Property Taxes
%
$1,128
Property Insurance
%
$507
Interest Carry - Purchase Loan Funding
$9,672
Interest Carry - Rehab Loan Funding
$2,520
Net Exit Price
$364,993
Cash Investment
$58,796
Loan payoff
$241,832
Estimated Profit
$64,365
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.