520079

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
%
%
%
%

$52,672

Cash Investment

$56,598

Profit

108%

Return On Equity

215%

Annualized ROE

Purchase Cost
Purchase Price
$204,170
Buyer's Premium
Purchase Closing Costs
$2,838
Loan Points
$4,287
Loan Closing Costs
$4,713
Total Acquisition Cost
$216,008
Initial Loan Funding
$163,336
Cash Required to Close
$52,672
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$52,672

Loan Terms
Initial Loan Funding
$163,336
Rehab Loan Funding
$51,000
Total Loan Commitment
$214,336
Points
$4,287
Loan Closing Costs
$4,713
Interest Carry
$10,806
Total Financing Cost
$19,806

Closing Costs
Deed/Transfer Tax - County
%
$408
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,429
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,838
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)
$898
Misc.
Total Loan Closing
$4,713

Residual
As Repaired Value (ARV)
$357,300
Sale Costs
%
$21,438
Property Taxes
%
$1,000
Property Insurance
%
$449
Interest Carry - Purchase Loan Funding
$8,575
Interest Carry - Rehab Loan Funding
$2,231
Net Exit Price
$323,606
Cash Investment
$52,672
Loan payoff
$214,336
Estimated Profit
$56,598
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.