301859

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
%
%
%
%

$58,328

Cash Investment

$64,259

Profit

110%

Return On Equity

220%

Annualized ROE

Purchase Cost
Purchase Price
$230,260
Buyer's Premium
Purchase Closing Costs
$2,612
Loan Points
$4,836
Loan Closing Costs
$4,828
Total Acquisition Cost
$242,536
Initial Loan Funding
$184,208
Cash Required to Close
$58,328
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$58,328

Loan Terms
Initial Loan Funding
$184,208
Rehab Loan Funding
$57,600
Total Loan Commitment
$241,808
Points
$4,836
Loan Closing Costs
$4,828
Interest Carry
$12,191
Total Financing Cost
$21,855

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,612
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,612
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)
$1,013
Misc.
Total Loan Closing
$4,828

Residual
As Repaired Value (ARV)
$403,000
Sale Costs
%
$24,180
Property Taxes
%
$1,727
Property Insurance
%
$507
Interest Carry - Purchase Loan Funding
$9,671
Interest Carry - Rehab Loan Funding
$2,520
Net Exit Price
$364,396
Cash Investment
$58,328
Loan payoff
$241,808
Estimated Profit
$64,259
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.