301817

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
%
%
%
%

$55,256

Cash Investment

$60,228

Profit

109%

Return On Equity

218%

Annualized ROE

Purchase Cost
Purchase Price
$217,040
Buyer's Premium
Purchase Closing Costs
$2,519
Loan Points
$4,559
Loan Closing Costs
$4,770
Total Acquisition Cost
$228,888
Initial Loan Funding
$173,632
Cash Required to Close
$55,256
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$55,256

Loan Terms
Initial Loan Funding
$173,632
Rehab Loan Funding
$54,300
Total Loan Commitment
$227,932
Points
$4,559
Loan Closing Costs
$4,770
Interest Carry
$11,491
Total Financing Cost
$20,820

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,519
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,519
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)
$955
Misc.
Total Loan Closing
$4,770

Residual
As Repaired Value (ARV)
$379,800
Sale Costs
%
$22,788
Property Taxes
%
$1,628
Property Insurance
%
$477
Interest Carry - Purchase Loan Funding
$9,116
Interest Carry - Rehab Loan Funding
$2,376
Net Exit Price
$343,415
Cash Investment
$55,256
Loan payoff
$227,932
Estimated Profit
$60,228
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.