301828

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
%
%
%
%

$53,059

Cash Investment

$57,468

Profit

108%

Return On Equity

217%

Annualized ROE

Purchase Cost
Purchase Price
$207,590
Buyer's Premium
Purchase Closing Costs
$2,453
Loan Points
$4,359
Loan Closing Costs
$4,728
Total Acquisition Cost
$219,131
Initial Loan Funding
$166,072
Cash Required to Close
$53,059
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$53,059

Loan Terms
Initial Loan Funding
$166,072
Rehab Loan Funding
$51,900
Total Loan Commitment
$217,972
Points
$4,359
Loan Closing Costs
$4,728
Interest Carry
$10,989
Total Financing Cost
$20,077

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,453
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,453
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)
$913
Misc.
Total Loan Closing
$4,728

Residual
As Repaired Value (ARV)
$363,300
Sale Costs
%
$21,798
Property Taxes
%
$1,557
Property Insurance
%
$457
Interest Carry - Purchase Loan Funding
$8,719
Interest Carry - Rehab Loan Funding
$2,271
Net Exit Price
$328,499
Cash Investment
$53,059
Loan payoff
$217,972
Estimated Profit
$57,468
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.