301815

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
%
%
%
%

$55,004

Cash Investment

$59,926

Profit

109%

Return On Equity

218%

Annualized ROE

Purchase Cost
Purchase Price
$215,960
Buyer's Premium
Purchase Closing Costs
$2,512
Loan Points
$4,535
Loan Closing Costs
$4,765
Total Acquisition Cost
$227,772
Initial Loan Funding
$172,768
Cash Required to Close
$55,004
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$55,004

Loan Terms
Initial Loan Funding
$172,768
Rehab Loan Funding
$54,000
Total Loan Commitment
$226,768
Points
$4,535
Loan Closing Costs
$4,765
Interest Carry
$11,433
Total Financing Cost
$20,733

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,512
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,512
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)
$950
Misc.
Total Loan Closing
$4,765

Residual
As Repaired Value (ARV)
$377,900
Sale Costs
%
$22,674
Property Taxes
%
$1,620
Property Insurance
%
$475
Interest Carry - Purchase Loan Funding
$9,070
Interest Carry - Rehab Loan Funding
$2,363
Net Exit Price
$341,698
Cash Investment
$55,004
Loan payoff
$226,768
Estimated Profit
$59,926
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.