301788

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
%
%
%
%

$56,494

Cash Investment

$61,835

Profit

110%

Return On Equity

219%

Annualized ROE

Purchase Cost
Purchase Price
$222,370
Buyer's Premium
Purchase Closing Costs
$2,557
Loan Points
$4,670
Loan Closing Costs
$4,793
Total Acquisition Cost
$234,390
Initial Loan Funding
$177,896
Cash Required to Close
$56,494
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$56,494

Loan Terms
Initial Loan Funding
$177,896
Rehab Loan Funding
$55,600
Total Loan Commitment
$233,496
Points
$4,670
Loan Closing Costs
$4,793
Interest Carry
$11,772
Total Financing Cost
$21,235

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,557
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,557
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)
$978
Misc.
Total Loan Closing
$4,793

Residual
As Repaired Value (ARV)
$389,100
Sale Costs
%
$23,346
Property Taxes
%
$1,668
Property Insurance
%
$489
Interest Carry - Purchase Loan Funding
$9,340
Interest Carry - Rehab Loan Funding
$2,433
Net Exit Price
$351,825
Cash Investment
$56,494
Loan payoff
$233,496
Estimated Profit
$61,835
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.