242953

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
%
%
%
%

$56,118

Cash Investment

$61,697

Profit

110%

Return On Equity

220%

Annualized ROE

Purchase Cost
Purchase Price
$220,750
Buyer's Premium
Purchase Closing Costs
$2,545
Loan Points
$4,636
Loan Closing Costs
$4,786
Total Acquisition Cost
$232,718
Initial Loan Funding
$176,600
Cash Required to Close
$56,118
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$56,118

Loan Terms
Initial Loan Funding
$176,600
Rehab Loan Funding
$55,200
Total Loan Commitment
$231,800
Points
$4,636
Loan Closing Costs
$4,786
Interest Carry
$11,687
Total Financing Cost
$21,109

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,545
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,545
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)
$971
Misc.
Total Loan Closing
$4,786

Residual
As Repaired Value (ARV)
$386,300
Sale Costs
%
$23,178
Property Taxes
%
$1,336
Property Insurance
%
$486
Interest Carry - Purchase Loan Funding
$9,272
Interest Carry - Rehab Loan Funding
$2,415
Net Exit Price
$349,614
Cash Investment
$56,118
Loan payoff
$231,800
Estimated Profit
$61,697
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.