252525

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
%
%
%
%

$52,764

Cash Investment

$56,326

Profit

107%

Return On Equity

214%

Annualized ROE

Purchase Cost
Purchase Price
$206,320
Buyer's Premium
Purchase Closing Costs
$2,444
Loan Points
$4,333
Loan Closing Costs
$4,723
Total Acquisition Cost
$217,820
Initial Loan Funding
$165,056
Cash Required to Close
$52,764
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$52,764

Loan Terms
Initial Loan Funding
$165,056
Rehab Loan Funding
$51,600
Total Loan Commitment
$216,656
Points
$4,333
Loan Closing Costs
$4,723
Interest Carry
$10,923
Total Financing Cost
$19,979

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,444
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,444
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)
$908
Misc.
Total Loan Closing
$4,723

Residual
As Repaired Value (ARV)
$361,100
Sale Costs
%
$21,666
Property Taxes
%
$2,311
Property Insurance
%
$454
Interest Carry - Purchase Loan Funding
$8,665
Interest Carry - Rehab Loan Funding
$2,258
Net Exit Price
$325,746
Cash Investment
$52,764
Loan payoff
$216,656
Estimated Profit
$56,326
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.