250230

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
%
%
%
%

$53,122

Cash Investment

$56,771

Profit

107%

Return On Equity

214%

Annualized ROE

Purchase Cost
Purchase Price
$207,860
Buyer's Premium
Purchase Closing Costs
$2,455
Loan Points
$4,366
Loan Closing Costs
$4,730
Total Acquisition Cost
$219,410
Initial Loan Funding
$166,288
Cash Required to Close
$53,122
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$53,122

Loan Terms
Initial Loan Funding
$166,288
Rehab Loan Funding
$52,000
Total Loan Commitment
$218,288
Points
$4,366
Loan Closing Costs
$4,730
Interest Carry
$11,005
Total Financing Cost
$20,100

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,455
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,455
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)
$915
Misc.
Total Loan Closing
$4,730

Residual
As Repaired Value (ARV)
$363,800
Sale Costs
%
$21,828
Property Taxes
%
$2,328
Property Insurance
%
$457
Interest Carry - Purchase Loan Funding
$8,730
Interest Carry - Rehab Loan Funding
$2,275
Net Exit Price
$328,182
Cash Investment
$53,122
Loan payoff
$218,288
Estimated Profit
$56,771
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.