251008

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
%
%
%
%

$53,621

Cash Investment

$57,389

Profit

107%

Return On Equity

214%

Annualized ROE

Purchase Cost
Purchase Price
$210,010
Buyer's Premium
Purchase Closing Costs
$2,470
Loan Points
$4,410
Loan Closing Costs
$4,739
Total Acquisition Cost
$221,629
Initial Loan Funding
$168,008
Cash Required to Close
$53,621
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$53,621

Loan Terms
Initial Loan Funding
$168,008
Rehab Loan Funding
$52,500
Total Loan Commitment
$220,508
Points
$4,410
Loan Closing Costs
$4,739
Interest Carry
$11,117
Total Financing Cost
$20,266

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,470
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,470
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)
$924
Misc.
Total Loan Closing
$4,739

Residual
As Repaired Value (ARV)
$367,500
Sale Costs
%
$22,050
Property Taxes
%
$2,352
Property Insurance
%
$462
Interest Carry - Purchase Loan Funding
$8,820
Interest Carry - Rehab Loan Funding
$2,297
Net Exit Price
$331,519
Cash Investment
$53,621
Loan payoff
$220,508
Estimated Profit
$57,389
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.