252440

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
%
%
%
%

$56,555

Cash Investment

$61,094

Profit

108%

Return On Equity

216%

Annualized ROE

Purchase Cost
Purchase Price
$222,630
Buyer's Premium
Purchase Closing Costs
$2,558
Loan Points
$4,676
Loan Closing Costs
$4,795
Total Acquisition Cost
$234,659
Initial Loan Funding
$178,104
Cash Required to Close
$56,555
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$56,555

Loan Terms
Initial Loan Funding
$178,104
Rehab Loan Funding
$55,700
Total Loan Commitment
$233,804
Points
$4,676
Loan Closing Costs
$4,795
Interest Carry
$11,787
Total Financing Cost
$21,258

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,558
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,558
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)
$980
Misc.
Total Loan Closing
$4,795

Residual
As Repaired Value (ARV)
$389,600
Sale Costs
%
$23,376
Property Taxes
%
$2,493
Property Insurance
%
$490
Interest Carry - Purchase Loan Funding
$9,350
Interest Carry - Rehab Loan Funding
$2,437
Net Exit Price
$351,453
Cash Investment
$56,555
Loan payoff
$233,804
Estimated Profit
$61,094
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.