242841

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
%
%
%
%

$54,991

Cash Investment

$60,210

Profit

110%

Return On Equity

219%

Annualized ROE

Purchase Cost
Purchase Price
$215,900
Buyer's Premium
Purchase Closing Costs
$2,511
Loan Points
$4,534
Loan Closing Costs
$4,765
Total Acquisition Cost
$227,711
Initial Loan Funding
$172,720
Cash Required to Close
$54,991
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$54,991

Loan Terms
Initial Loan Funding
$172,720
Rehab Loan Funding
$54,000
Total Loan Commitment
$226,720
Points
$4,534
Loan Closing Costs
$4,765
Interest Carry
$11,430
Total Financing Cost
$20,730

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,511
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,511
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)
$377,800
Sale Costs
%
$22,668
Property Taxes
%
$1,306
Property Insurance
%
$475
Interest Carry - Purchase Loan Funding
$9,068
Interest Carry - Rehab Loan Funding
$2,363
Net Exit Price
$341,921
Cash Investment
$54,991
Loan payoff
$226,720
Estimated Profit
$60,210
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.