243902

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
%
%
%
%

$52,599

Cash Investment

$57,145

Profit

109%

Return On Equity

217%

Annualized ROE

Purchase Cost
Purchase Price
$205,610
Buyer's Premium
Purchase Closing Costs
$2,439
Loan Points
$4,318
Loan Closing Costs
$4,720
Total Acquisition Cost
$217,087
Initial Loan Funding
$164,488
Cash Required to Close
$52,599
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$52,599

Loan Terms
Initial Loan Funding
$164,488
Rehab Loan Funding
$51,400
Total Loan Commitment
$215,888
Points
$4,318
Loan Closing Costs
$4,720
Interest Carry
$10,884
Total Financing Cost
$19,922

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,439
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,439
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)
$905
Misc.
Total Loan Closing
$4,720

Residual
As Repaired Value (ARV)
$359,800
Sale Costs
%
$21,588
Property Taxes
%
$1,244
Property Insurance
%
$452
Interest Carry - Purchase Loan Funding
$8,636
Interest Carry - Rehab Loan Funding
$2,249
Net Exit Price
$325,631
Cash Investment
$52,599
Loan payoff
$215,888
Estimated Profit
$57,145
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.