251132

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
%
%
%
%

$53,606

Cash Investment

$57,044

Profit

106%

Return On Equity

213%

Annualized ROE

Purchase Cost
Purchase Price
$209,040
Buyer's Premium
Purchase Closing Costs
$2,672
Loan Points
$4,391
Loan Closing Costs
$4,735
Total Acquisition Cost
$220,838
Initial Loan Funding
$167,232
Cash Required to Close
$53,606
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$53,606

Loan Terms
Initial Loan Funding
$167,232
Rehab Loan Funding
$52,300
Total Loan Commitment
$219,532
Points
$4,391
Loan Closing Costs
$4,735
Interest Carry
$11,068
Total Financing Cost
$20,193

Closing Costs
Deed/Transfer Tax - County
%
$209
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,463
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,672
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)
$920
Misc.
Total Loan Closing
$4,735

Residual
As Repaired Value (ARV)
$365,800
Sale Costs
%
$21,948
Property Taxes
%
$2,143
Property Insurance
%
$460
Interest Carry - Purchase Loan Funding
$8,780
Interest Carry - Rehab Loan Funding
$2,288
Net Exit Price
$330,182
Cash Investment
$53,606
Loan payoff
$219,532
Estimated Profit
$57,044
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.