252726

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
%
%
%
%

$53,035

Cash Investment

$56,174

Profit

106%

Return On Equity

212%

Annualized ROE

Purchase Cost
Purchase Price
$204,230
Buyer's Premium
Purchase Closing Costs
$3,185
Loan Points
$4,290
Loan Closing Costs
$4,714
Total Acquisition Cost
$216,419
Initial Loan Funding
$163,384
Cash Required to Close
$53,035
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$53,035

Loan Terms
Initial Loan Funding
$163,384
Rehab Loan Funding
$51,100
Total Loan Commitment
$214,484
Points
$4,290
Loan Closing Costs
$4,714
Interest Carry
$10,813
Total Financing Cost
$19,817

Closing Costs
Deed/Transfer Tax - County
%
$756
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,430
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,185
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)
$899
Misc.
Total Loan Closing
$4,714

Residual
As Repaired Value (ARV)
$357,400
Sale Costs
%
$21,444
Property Taxes
%
$1,001
Property Insurance
%
$449
Interest Carry - Purchase Loan Funding
$8,578
Interest Carry - Rehab Loan Funding
$2,236
Net Exit Price
$323,693
Cash Investment
$53,035
Loan payoff
$214,484
Estimated Profit
$56,174
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.