252225

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
%
%
%
%

$58,613

Cash Investment

$63,289

Profit

108%

Return On Equity

216%

Annualized ROE

Purchase Cost
Purchase Price
$227,860
Buyer's Premium
Purchase Closing Costs
$3,438
Loan Points
$4,786
Loan Closing Costs
$4,818
Total Acquisition Cost
$240,901
Initial Loan Funding
$182,288
Cash Required to Close
$58,613
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$58,613

Loan Terms
Initial Loan Funding
$182,288
Rehab Loan Funding
$57,000
Total Loan Commitment
$239,288
Points
$4,786
Loan Closing Costs
$4,818
Interest Carry
$12,064
Total Financing Cost
$21,667

Closing Costs
Deed/Transfer Tax - County
%
$843
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,595
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,438
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)
$1,003
Misc.
Total Loan Closing
$4,818

Residual
As Repaired Value (ARV)
$398,800
Sale Costs
%
$23,928
Property Taxes
%
$1,117
Property Insurance
%
$501
Interest Carry - Purchase Loan Funding
$9,570
Interest Carry - Rehab Loan Funding
$2,494
Net Exit Price
$361,190
Cash Investment
$58,613
Loan payoff
$239,288
Estimated Profit
$63,289
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.