252812

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
%
%
%
%

$57,596

Cash Investment

$62,405

Profit

108%

Return On Equity

217%

Annualized ROE

Purchase Cost
Purchase Price
$227,110
Buyer's Premium
Purchase Closing Costs
$2,590
Loan Points
$4,770
Loan Closing Costs
$4,814
Total Acquisition Cost
$239,284
Initial Loan Funding
$181,688
Cash Required to Close
$57,596
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$57,596

Loan Terms
Initial Loan Funding
$181,688
Rehab Loan Funding
$56,800
Total Loan Commitment
$238,488
Points
$4,770
Loan Closing Costs
$4,814
Interest Carry
$12,024
Total Financing Cost
$21,608

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,590
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,590
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)
$999
Misc.
Total Loan Closing
$4,814

Residual
As Repaired Value (ARV)
$397,400
Sale Costs
%
$23,844
Property Taxes
%
$2,544
Property Insurance
%
$500
Interest Carry - Purchase Loan Funding
$9,539
Interest Carry - Rehab Loan Funding
$2,485
Net Exit Price
$358,489
Cash Investment
$57,596
Loan payoff
$238,488
Estimated Profit
$62,405
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.