250028

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
%
%
%
%

$52,907

Cash Investment

$57,419

Profit

109%

Return On Equity

217%

Annualized ROE

Purchase Cost
Purchase Price
$206,050
Buyer's Premium
Purchase Closing Costs
$2,648
Loan Points
$4,327
Loan Closing Costs
$4,722
Total Acquisition Cost
$217,747
Initial Loan Funding
$164,840
Cash Required to Close
$52,907
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$52,907

Loan Terms
Initial Loan Funding
$164,840
Rehab Loan Funding
$51,500
Total Loan Commitment
$216,340
Points
$4,327
Loan Closing Costs
$4,722
Interest Carry
$10,907
Total Financing Cost
$19,956

Closing Costs
Deed/Transfer Tax - County
%
$206
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,442
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,648
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)
$907
Misc.
Total Loan Closing
$4,722

Residual
As Repaired Value (ARV)
$360,600
Sale Costs
%
$21,636
Property Taxes
%
$938
Property Insurance
%
$453
Interest Carry - Purchase Loan Funding
$8,654
Interest Carry - Rehab Loan Funding
$2,253
Net Exit Price
$326,666
Cash Investment
$52,907
Loan payoff
$216,340
Estimated Profit
$57,419
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.