252406

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
%
%
%
%

$56,630

Cash Investment

$62,550

Profit

111%

Return On Equity

221%

Annualized ROE

Purchase Cost
Purchase Price
$222,960
Buyer's Premium
Purchase Closing Costs
$2,561
Loan Points
$4,681
Loan Closing Costs
$4,796
Total Acquisition Cost
$234,998
Initial Loan Funding
$178,368
Cash Required to Close
$56,630
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$56,630

Loan Terms
Initial Loan Funding
$178,368
Rehab Loan Funding
$55,700
Total Loan Commitment
$234,068
Points
$4,681
Loan Closing Costs
$4,796
Interest Carry
$11,801
Total Financing Cost
$21,279

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,561
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,561
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)
$981
Misc.
Total Loan Closing
$4,796

Residual
As Repaired Value (ARV)
$390,200
Sale Costs
%
$23,412
Property Taxes
%
$1,249
Property Insurance
%
$491
Interest Carry - Purchase Loan Funding
$9,364
Interest Carry - Rehab Loan Funding
$2,437
Net Exit Price
$353,248
Cash Investment
$56,630
Loan payoff
$234,068
Estimated Profit
$62,550
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.