252001

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
%
%
%
%

$54,558

Cash Investment

$58,636

Profit

108%

Return On Equity

215%

Annualized ROE

Purchase Cost
Purchase Price
$214,040
Buyer's Premium
Purchase Closing Costs
$2,498
Loan Points
$4,495
Loan Closing Costs
$4,757
Total Acquisition Cost
$225,790
Initial Loan Funding
$171,232
Cash Required to Close
$54,558
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$54,558

Loan Terms
Initial Loan Funding
$171,232
Rehab Loan Funding
$53,500
Total Loan Commitment
$224,732
Points
$4,495
Loan Closing Costs
$4,757
Interest Carry
$11,330
Total Financing Cost
$20,582

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,498
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,498
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)
$942
Misc.
Total Loan Closing
$4,757

Residual
As Repaired Value (ARV)
$374,600
Sale Costs
%
$22,476
Property Taxes
%
$2,397
Property Insurance
%
$471
Interest Carry - Purchase Loan Funding
$8,990
Interest Carry - Rehab Loan Funding
$2,341
Net Exit Price
$337,926
Cash Investment
$54,558
Loan payoff
$224,732
Estimated Profit
$58,636
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.