301836

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
%
%
%
%

$58,283

Cash Investment

$64,195

Profit

110%

Return On Equity

220%

Annualized ROE

Purchase Cost
Purchase Price
$230,070
Buyer's Premium
Purchase Closing Costs
$2,610
Loan Points
$4,831
Loan Closing Costs
$4,827
Total Acquisition Cost
$242,339
Initial Loan Funding
$184,056
Cash Required to Close
$58,283
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$58,283

Loan Terms
Initial Loan Funding
$184,056
Rehab Loan Funding
$57,500
Total Loan Commitment
$241,556
Points
$4,831
Loan Closing Costs
$4,827
Interest Carry
$12,179
Total Financing Cost
$21,837

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,610
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,610
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)
$1,012
Misc.
Total Loan Closing
$4,827

Residual
As Repaired Value (ARV)
$402,600
Sale Costs
%
$24,156
Property Taxes
%
$1,726
Property Insurance
%
$506
Interest Carry - Purchase Loan Funding
$9,663
Interest Carry - Rehab Loan Funding
$2,516
Net Exit Price
$364,034
Cash Investment
$58,283
Loan payoff
$241,556
Estimated Profit
$64,195
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.