301759

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
%
%
%
%

$54,571

Cash Investment

$59,457

Profit

109%

Return On Equity

218%

Annualized ROE

Purchase Cost
Purchase Price
$214,100
Buyer's Premium
Purchase Closing Costs
$2,499
Loan Points
$4,496
Loan Closing Costs
$4,757
Total Acquisition Cost
$225,851
Initial Loan Funding
$171,280
Cash Required to Close
$54,571
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$54,571

Loan Terms
Initial Loan Funding
$171,280
Rehab Loan Funding
$53,500
Total Loan Commitment
$224,780
Points
$4,496
Loan Closing Costs
$4,757
Interest Carry
$11,333
Total Financing Cost
$20,585

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,499
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,499
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)
$942
Misc.
Total Loan Closing
$4,757

Residual
As Repaired Value (ARV)
$374,700
Sale Costs
%
$22,482
Property Taxes
%
$1,606
Property Insurance
%
$471
Interest Carry - Purchase Loan Funding
$8,992
Interest Carry - Rehab Loan Funding
$2,341
Net Exit Price
$338,808
Cash Investment
$54,571
Loan payoff
$224,780
Estimated Profit
$59,457
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.