301830

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
%
%
%
%

$55,472

Cash Investment

$59,445

Profit

107%

Return On Equity

214%

Annualized ROE

Purchase Cost
Purchase Price
$214,560
Buyer's Premium
Purchase Closing Costs
$3,296
Loan Points
$4,505
Loan Closing Costs
$4,759
Total Acquisition Cost
$227,120
Initial Loan Funding
$171,648
Cash Required to Close
$55,472
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$55,472

Loan Terms
Initial Loan Funding
$171,648
Rehab Loan Funding
$53,600
Total Loan Commitment
$225,248
Points
$4,505
Loan Closing Costs
$4,759
Interest Carry
$11,357
Total Financing Cost
$20,621

Closing Costs
Deed/Transfer Tax - County
%
$794
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,502
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$3,296
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)
$944
Misc.
Total Loan Closing
$4,759

Residual
As Repaired Value (ARV)
$375,500
Sale Costs
%
$22,530
Property Taxes
%
$976
Property Insurance
%
$472
Interest Carry - Purchase Loan Funding
$9,012
Interest Carry - Rehab Loan Funding
$2,345
Net Exit Price
$340,165
Cash Investment
$55,472
Loan payoff
$225,248
Estimated Profit
$59,445
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.