242516

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
%
%
%
%

$55,183

Cash Investment

$60,513

Profit

110%

Return On Equity

219%

Annualized ROE

Purchase Cost
Purchase Price
$216,730
Buyer's Premium
Purchase Closing Costs
$2,517
Loan Points
$4,552
Loan Closing Costs
$4,769
Total Acquisition Cost
$228,567
Initial Loan Funding
$173,384
Cash Required to Close
$55,183
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$55,183

Loan Terms
Initial Loan Funding
$173,384
Rehab Loan Funding
$54,200
Total Loan Commitment
$227,584
Points
$4,552
Loan Closing Costs
$4,769
Interest Carry
$11,474
Total Financing Cost
$20,794

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,517
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,517
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)
$954
Misc.
Total Loan Closing
$4,769

Residual
As Repaired Value (ARV)
$379,300
Sale Costs
%
$22,758
Property Taxes
%
$1,311
Property Insurance
%
$477
Interest Carry - Purchase Loan Funding
$9,103
Interest Carry - Rehab Loan Funding
$2,371
Net Exit Price
$343,280
Cash Investment
$55,183
Loan payoff
$227,584
Estimated Profit
$60,513
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.