301764

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
%
%
%
%

$52,952

Cash Investment

$57,319

Profit

108%

Return On Equity

216%

Annualized ROE

Purchase Cost
Purchase Price
$207,130
Buyer's Premium
Purchase Closing Costs
$2,450
Loan Points
$4,350
Loan Closing Costs
$4,726
Total Acquisition Cost
$218,656
Initial Loan Funding
$165,704
Cash Required to Close
$52,952
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$52,952

Loan Terms
Initial Loan Funding
$165,704
Rehab Loan Funding
$51,800
Total Loan Commitment
$217,504
Points
$4,350
Loan Closing Costs
$4,726
Interest Carry
$10,966
Total Financing Cost
$20,042

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,450
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,450
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)
$911
Misc.
Total Loan Closing
$4,726

Residual
As Repaired Value (ARV)
$362,500
Sale Costs
%
$21,750
Property Taxes
%
$1,553
Property Insurance
%
$456
Interest Carry - Purchase Loan Funding
$8,699
Interest Carry - Rehab Loan Funding
$2,266
Net Exit Price
$327,775
Cash Investment
$52,952
Loan payoff
$217,504
Estimated Profit
$57,319
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.