243103

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
%
%
%
%

$53,859

Cash Investment

$58,745

Profit

109%

Return On Equity

218%

Annualized ROE

Purchase Cost
Purchase Price
$211,030
Buyer's Premium
Purchase Closing Costs
$2,477
Loan Points
$4,432
Loan Closing Costs
$4,744
Total Acquisition Cost
$222,683
Initial Loan Funding
$168,824
Cash Required to Close
$53,859
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$53,859

Loan Terms
Initial Loan Funding
$168,824
Rehab Loan Funding
$52,800
Total Loan Commitment
$221,624
Points
$4,432
Loan Closing Costs
$4,744
Interest Carry
$11,173
Total Financing Cost
$20,349

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,477
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,477
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)
$929
Misc.
Total Loan Closing
$4,744

Residual
As Repaired Value (ARV)
$369,300
Sale Costs
%
$22,158
Property Taxes
%
$1,277
Property Insurance
%
$464
Interest Carry - Purchase Loan Funding
$8,863
Interest Carry - Rehab Loan Funding
$2,310
Net Exit Price
$334,228
Cash Investment
$53,859
Loan payoff
$221,624
Estimated Profit
$58,745
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.