301853

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
%
%
%
%

$56,433

Cash Investment

$61,846

Profit

110%

Return On Equity

219%

Annualized ROE

Purchase Cost
Purchase Price
$222,110
Buyer's Premium
Purchase Closing Costs
$2,555
Loan Points
$4,664
Loan Closing Costs
$4,792
Total Acquisition Cost
$234,121
Initial Loan Funding
$177,688
Cash Required to Close
$56,433
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$56,433

Loan Terms
Initial Loan Funding
$177,688
Rehab Loan Funding
$55,500
Total Loan Commitment
$233,188
Points
$4,664
Loan Closing Costs
$4,792
Interest Carry
$11,757
Total Financing Cost
$21,213

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,555
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,555
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)
$977
Misc.
Total Loan Closing
$4,792

Residual
As Repaired Value (ARV)
$388,700
Sale Costs
%
$23,322
Property Taxes
%
$1,666
Property Insurance
%
$489
Interest Carry - Purchase Loan Funding
$9,329
Interest Carry - Rehab Loan Funding
$2,428
Net Exit Price
$351,467
Cash Investment
$56,433
Loan payoff
$233,188
Estimated Profit
$61,846
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.