242840

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
%
%
%
%

$52,116

Cash Investment

$56,534

Profit

109%

Return On Equity

217%

Annualized ROE

Purchase Cost
Purchase Price
$203,530
Buyer's Premium
Purchase Closing Costs
$2,425
Loan Points
$4,274
Loan Closing Costs
$4,711
Total Acquisition Cost
$214,940
Initial Loan Funding
$162,824
Cash Required to Close
$52,116
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$52,116

Loan Terms
Initial Loan Funding
$162,824
Rehab Loan Funding
$50,900
Total Loan Commitment
$213,724
Points
$4,274
Loan Closing Costs
$4,711
Interest Carry
$10,775
Total Financing Cost
$19,760

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,425
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,425
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)
$896
Misc.
Total Loan Closing
$4,711

Residual
As Repaired Value (ARV)
$356,200
Sale Costs
%
$21,372
Property Taxes
%
$1,231
Property Insurance
%
$448
Interest Carry - Purchase Loan Funding
$8,548
Interest Carry - Rehab Loan Funding
$2,227
Net Exit Price
$322,374
Cash Investment
$52,116
Loan payoff
$213,724
Estimated Profit
$56,534
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.