252950

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
%
%
%
%

$54,107

Cash Investment

$57,756

Profit

107%

Return On Equity

213%

Annualized ROE

Purchase Cost
Purchase Price
$211,190
Buyer's Premium
Purchase Closing Costs
$2,690
Loan Points
$4,435
Loan Closing Costs
$4,744
Total Acquisition Cost
$223,059
Initial Loan Funding
$168,952
Cash Required to Close
$54,107
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$54,107

Loan Terms
Initial Loan Funding
$168,952
Rehab Loan Funding
$52,800
Total Loan Commitment
$221,752
Points
$4,435
Loan Closing Costs
$4,744
Interest Carry
$11,180
Total Financing Cost
$20,359

Closing Costs
Deed/Transfer Tax - County
%
$211
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,478
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,690
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)
$929
Misc.
Total Loan Closing
$4,744

Residual
As Repaired Value (ARV)
$369,600
Sale Costs
%
$22,176
Property Taxes
%
$2,165
Property Insurance
%
$465
Interest Carry - Purchase Loan Funding
$8,870
Interest Carry - Rehab Loan Funding
$2,310
Net Exit Price
$333,615
Cash Investment
$54,107
Loan payoff
$221,752
Estimated Profit
$57,756
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.