301774

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
%
%
%
%

$53,438

Cash Investment

$57,916

Profit

108%

Return On Equity

217%

Annualized ROE

Purchase Cost
Purchase Price
$209,220
Buyer's Premium
Purchase Closing Costs
$2,465
Loan Points
$4,394
Loan Closing Costs
$4,736
Total Acquisition Cost
$220,814
Initial Loan Funding
$167,376
Cash Required to Close
$53,438
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$53,438

Loan Terms
Initial Loan Funding
$167,376
Rehab Loan Funding
$52,300
Total Loan Commitment
$219,676
Points
$4,394
Loan Closing Costs
$4,736
Interest Carry
$11,075
Total Financing Cost
$20,204

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,465
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,465
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)
$921
Misc.
Total Loan Closing
$4,736

Residual
As Repaired Value (ARV)
$366,100
Sale Costs
%
$21,966
Property Taxes
%
$1,569
Property Insurance
%
$460
Interest Carry - Purchase Loan Funding
$8,787
Interest Carry - Rehab Loan Funding
$2,288
Net Exit Price
$331,029
Cash Investment
$53,438
Loan payoff
$219,676
Estimated Profit
$57,916
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.