301833

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
%
%
%
%

$52,975

Cash Investment

$57,399

Profit

108%

Return On Equity

217%

Annualized ROE

Purchase Cost
Purchase Price
$207,230
Buyer's Premium
Purchase Closing Costs
$2,451
Loan Points
$4,352
Loan Closing Costs
$4,727
Total Acquisition Cost
$218,759
Initial Loan Funding
$165,784
Cash Required to Close
$52,975
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$52,975

Loan Terms
Initial Loan Funding
$165,784
Rehab Loan Funding
$51,800
Total Loan Commitment
$217,584
Points
$4,352
Loan Closing Costs
$4,727
Interest Carry
$10,970
Total Financing Cost
$20,048

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,451
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,451
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)
$912
Misc.
Total Loan Closing
$4,727

Residual
As Repaired Value (ARV)
$362,700
Sale Costs
%
$21,762
Property Taxes
%
$1,554
Property Insurance
%
$456
Interest Carry - Purchase Loan Funding
$8,704
Interest Carry - Rehab Loan Funding
$2,266
Net Exit Price
$327,958
Cash Investment
$52,975
Loan payoff
$217,584
Estimated Profit
$57,399
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.