251998

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
%
%
%
%

$52,923

Cash Investment

$57,664

Profit

109%

Return On Equity

218%

Annualized ROE

Purchase Cost
Purchase Price
$207,000
Buyer's Premium
Purchase Closing Costs
$2,449
Loan Points
$4,348
Loan Closing Costs
$4,726
Total Acquisition Cost
$218,523
Initial Loan Funding
$165,600
Cash Required to Close
$52,923
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$52,923

Loan Terms
Initial Loan Funding
$165,600
Rehab Loan Funding
$51,800
Total Loan Commitment
$217,400
Points
$4,348
Loan Closing Costs
$4,726
Interest Carry
$10,960
Total Financing Cost
$20,034

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,449
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,449
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)
$911
Misc.
Total Loan Closing
$4,726

Residual
As Repaired Value (ARV)
$362,300
Sale Costs
%
$21,738
Property Taxes
%
$1,159
Property Insurance
%
$455
Interest Carry - Purchase Loan Funding
$8,694
Interest Carry - Rehab Loan Funding
$2,266
Net Exit Price
$327,987
Cash Investment
$52,923
Loan payoff
$217,400
Estimated Profit
$57,664
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.