252742

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
%
%
%
%

$57,354

Cash Investment

$63,095

Profit

110%

Return On Equity

220%

Annualized ROE

Purchase Cost
Purchase Price
$225,100
Buyer's Premium
Purchase Closing Costs
$2,801
Loan Points
$4,728
Loan Closing Costs
$4,805
Total Acquisition Cost
$237,434
Initial Loan Funding
$180,080
Cash Required to Close
$57,354
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$57,354

Loan Terms
Initial Loan Funding
$180,080
Rehab Loan Funding
$56,300
Total Loan Commitment
$236,380
Points
$4,728
Loan Closing Costs
$4,805
Interest Carry
$11,917
Total Financing Cost
$21,450

Closing Costs
Deed/Transfer Tax - County
%
$225
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,576
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,801
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)
$990
Misc.
Total Loan Closing
$4,805

Residual
As Repaired Value (ARV)
$393,900
Sale Costs
%
$23,634
Property Taxes
%
$1,024
Property Insurance
%
$495
Interest Carry - Purchase Loan Funding
$9,454
Interest Carry - Rehab Loan Funding
$2,463
Net Exit Price
$356,829
Cash Investment
$57,354
Loan payoff
$236,380
Estimated Profit
$63,095
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.