250042

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
%
%
%
%

$54,841

Cash Investment

$60,175

Profit

110%

Return On Equity

219%

Annualized ROE

Purchase Cost
Purchase Price
$215,260
Buyer's Premium
Purchase Closing Costs
$2,507
Loan Points
$4,520
Loan Closing Costs
$4,762
Total Acquisition Cost
$227,049
Initial Loan Funding
$172,208
Cash Required to Close
$54,841
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$54,841

Loan Terms
Initial Loan Funding
$172,208
Rehab Loan Funding
$53,800
Total Loan Commitment
$226,008
Points
$4,520
Loan Closing Costs
$4,762
Interest Carry
$11,395
Total Financing Cost
$20,677

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,507
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,507
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)
$947
Misc.
Total Loan Closing
$4,762

Residual
As Repaired Value (ARV)
$376,700
Sale Costs
%
$22,602
Property Taxes
%
$1,205
Property Insurance
%
$474
Interest Carry - Purchase Loan Funding
$9,041
Interest Carry - Rehab Loan Funding
$2,354
Net Exit Price
$341,024
Cash Investment
$54,841
Loan payoff
$226,008
Estimated Profit
$60,175
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.