242344

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
%
%
%
%

$55,016

Cash Investment

$60,279

Profit

110%

Return On Equity

219%

Annualized ROE

Purchase Cost
Purchase Price
$216,010
Buyer's Premium
Purchase Closing Costs
$2,512
Loan Points
$4,536
Loan Closing Costs
$4,765
Total Acquisition Cost
$227,824
Initial Loan Funding
$172,808
Cash Required to Close
$55,016
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$55,016

Loan Terms
Initial Loan Funding
$172,808
Rehab Loan Funding
$54,000
Total Loan Commitment
$226,808
Points
$4,536
Loan Closing Costs
$4,765
Interest Carry
$11,435
Total Financing Cost
$20,737

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,512
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,512
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)
$950
Misc.
Total Loan Closing
$4,765

Residual
As Repaired Value (ARV)
$378,000
Sale Costs
%
$22,680
Property Taxes
%
$1,307
Property Insurance
%
$475
Interest Carry - Purchase Loan Funding
$9,072
Interest Carry - Rehab Loan Funding
$2,363
Net Exit Price
$342,103
Cash Investment
$55,016
Loan payoff
$226,808
Estimated Profit
$60,279
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.