520235

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
%
%
%
%

$57,870

Cash Investment

$63,741

Profit

110%

Return On Equity

220%

Annualized ROE

Purchase Cost
Purchase Price
$228,290
Buyer's Premium
Purchase Closing Costs
$2,598
Loan Points
$4,795
Loan Closing Costs
$4,819
Total Acquisition Cost
$240,502
Initial Loan Funding
$182,632
Cash Required to Close
$57,870
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$57,870

Loan Terms
Initial Loan Funding
$182,632
Rehab Loan Funding
$57,100
Total Loan Commitment
$239,732
Points
$4,795
Loan Closing Costs
$4,819
Interest Carry
$12,086
Total Financing Cost
$21,700

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,598
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,598
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)
$1,004
Misc.
Total Loan Closing
$4,819

Residual
As Repaired Value (ARV)
$399,500
Sale Costs
%
$23,970
Property Taxes
%
$1,598
Property Insurance
%
$502
Interest Carry - Purchase Loan Funding
$9,588
Interest Carry - Rehab Loan Funding
$2,498
Net Exit Price
$361,343
Cash Investment
$57,870
Loan payoff
$239,732
Estimated Profit
$63,741
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.