252772

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
%
%
%
%

$52,775

Cash Investment

$56,028

Profit

106%

Return On Equity

212%

Annualized ROE

Purchase Cost
Purchase Price
$205,480
Buyer's Premium
Purchase Closing Costs
$2,644
Loan Points
$4,316
Loan Closing Costs
$4,719
Total Acquisition Cost
$217,159
Initial Loan Funding
$164,384
Cash Required to Close
$52,775
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$52,775

Loan Terms
Initial Loan Funding
$164,384
Rehab Loan Funding
$51,400
Total Loan Commitment
$215,784
Points
$4,316
Loan Closing Costs
$4,719
Interest Carry
$10,879
Total Financing Cost
$19,914

Closing Costs
Deed/Transfer Tax - County
%
$205
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,438
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,644
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)
$904
Misc.
Total Loan Closing
$4,719

Residual
As Repaired Value (ARV)
$359,600
Sale Costs
%
$21,576
Property Taxes
%
$2,106
Property Insurance
%
$452
Interest Carry - Purchase Loan Funding
$8,630
Interest Carry - Rehab Loan Funding
$2,249
Net Exit Price
$324,587
Cash Investment
$52,775
Loan payoff
$215,784
Estimated Profit
$56,028
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.