242762

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
%
%
%
%

$52,683

Cash Investment

$57,214

Profit

109%

Return On Equity

217%

Annualized ROE

Purchase Cost
Purchase Price
$205,970
Buyer's Premium
Purchase Closing Costs
$2,442
Loan Points
$4,326
Loan Closing Costs
$4,721
Total Acquisition Cost
$217,459
Initial Loan Funding
$164,776
Cash Required to Close
$52,683
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$52,683

Loan Terms
Initial Loan Funding
$164,776
Rehab Loan Funding
$51,500
Total Loan Commitment
$216,276
Points
$4,326
Loan Closing Costs
$4,721
Interest Carry
$10,904
Total Financing Cost
$19,951

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,442
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,442
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)
$906
Misc.
Total Loan Closing
$4,721

Residual
As Repaired Value (ARV)
$360,400
Sale Costs
%
$21,624
Property Taxes
%
$1,246
Property Insurance
%
$453
Interest Carry - Purchase Loan Funding
$8,651
Interest Carry - Rehab Loan Funding
$2,253
Net Exit Price
$326,173
Cash Investment
$52,683
Loan payoff
$216,276
Estimated Profit
$57,214
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.