301791

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
%
%
%
%

$52,136

Cash Investment

$56,236

Profit

108%

Return On Equity

216%

Annualized ROE

Purchase Cost
Purchase Price
$203,620
Buyer's Premium
Purchase Closing Costs
$2,425
Loan Points
$4,276
Loan Closing Costs
$4,711
Total Acquisition Cost
$215,032
Initial Loan Funding
$162,896
Cash Required to Close
$52,136
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$52,136

Loan Terms
Initial Loan Funding
$162,896
Rehab Loan Funding
$50,900
Total Loan Commitment
$213,796
Points
$4,276
Loan Closing Costs
$4,711
Interest Carry
$10,779
Total Financing Cost
$19,766

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,425
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,425
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)
$896
Misc.
Total Loan Closing
$4,711

Residual
As Repaired Value (ARV)
$356,300
Sale Costs
%
$21,378
Property Taxes
%
$1,527
Property Insurance
%
$448
Interest Carry - Purchase Loan Funding
$8,552
Interest Carry - Rehab Loan Funding
$2,227
Net Exit Price
$322,168
Cash Investment
$52,136
Loan payoff
$213,796
Estimated Profit
$56,236
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.