301857

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
%
%
%
%

$55,639

Cash Investment

$60,747

Profit

109%

Return On Equity

218%

Annualized ROE

Purchase Cost
Purchase Price
$218,690
Buyer's Premium
Purchase Closing Costs
$2,531
Loan Points
$4,593
Loan Closing Costs
$4,777
Total Acquisition Cost
$230,591
Initial Loan Funding
$174,952
Cash Required to Close
$55,639
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$55,639

Loan Terms
Initial Loan Funding
$174,952
Rehab Loan Funding
$54,700
Total Loan Commitment
$229,652
Points
$4,593
Loan Closing Costs
$4,777
Interest Carry
$11,578
Total Financing Cost
$20,948

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,531
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,531
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)
$962
Misc.
Total Loan Closing
$4,777

Residual
As Repaired Value (ARV)
$382,700
Sale Costs
%
$22,962
Property Taxes
%
$1,640
Property Insurance
%
$481
Interest Carry - Purchase Loan Funding
$9,185
Interest Carry - Rehab Loan Funding
$2,393
Net Exit Price
$346,039
Cash Investment
$55,639
Loan payoff
$229,652
Estimated Profit
$60,747
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.