301777

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
%
%
%
%

$54,395

Cash Investment

$59,174

Profit

109%

Return On Equity

218%

Annualized ROE

Purchase Cost
Purchase Price
$213,340
Buyer's Premium
Purchase Closing Costs
$2,493
Loan Points
$4,479
Loan Closing Costs
$4,754
Total Acquisition Cost
$225,067
Initial Loan Funding
$170,672
Cash Required to Close
$54,395
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$54,395

Loan Terms
Initial Loan Funding
$170,672
Rehab Loan Funding
$53,300
Total Loan Commitment
$223,972
Points
$4,479
Loan Closing Costs
$4,754
Interest Carry
$11,292
Total Financing Cost
$20,525

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,493
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,493
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)
$939
Misc.
Total Loan Closing
$4,754

Residual
As Repaired Value (ARV)
$373,300
Sale Costs
%
$22,398
Property Taxes
%
$1,600
Property Insurance
%
$469
Interest Carry - Purchase Loan Funding
$8,960
Interest Carry - Rehab Loan Funding
$2,332
Net Exit Price
$337,540
Cash Investment
$54,395
Loan payoff
$223,972
Estimated Profit
$59,174
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.