252773

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
%
%
%
%

$55,790

Cash Investment

$59,878

Profit

107%

Return On Equity

215%

Annualized ROE

Purchase Cost
Purchase Price
$218,400
Buyer's Premium
Purchase Closing Costs
$2,747
Loan Points
$4,586
Loan Closing Costs
$4,776
Total Acquisition Cost
$230,510
Initial Loan Funding
$174,720
Cash Required to Close
$55,790
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$55,790

Loan Terms
Initial Loan Funding
$174,720
Rehab Loan Funding
$54,600
Total Loan Commitment
$229,320
Points
$4,586
Loan Closing Costs
$4,776
Interest Carry
$11,562
Total Financing Cost
$20,924

Closing Costs
Deed/Transfer Tax - County
%
$218
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,529
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,747
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)
$961
Misc.
Total Loan Closing
$4,776

Residual
As Repaired Value (ARV)
$382,200
Sale Costs
%
$22,932
Property Taxes
%
$2,239
Property Insurance
%
$480
Interest Carry - Purchase Loan Funding
$9,173
Interest Carry - Rehab Loan Funding
$2,389
Net Exit Price
$344,987
Cash Investment
$55,790
Loan payoff
$229,320
Estimated Profit
$59,878
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.